[SEG] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -4.65%
YoY- 178.75%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 250,455 196,511 148,551 102,575 81,582 68,736 79,350 21.10%
PBT 73,218 31,682 12,466 6,537 3,573 3,346 2,626 74.09%
Tax -14,349 -7,942 -4,188 2,220 -705 -1,531 102 -
NP 58,869 23,740 8,278 8,757 2,868 1,815 2,728 66.81%
-
NP to SH 59,003 23,338 8,129 8,276 2,969 2,051 2,889 65.29%
-
Tax Rate 19.60% 25.07% 33.60% -33.96% 19.73% 45.76% -3.88% -
Total Cost 191,586 172,771 140,273 93,818 78,714 66,921 76,622 16.49%
-
Net Worth 195,597 178,250 167,165 160,303 154,311 152,318 125,423 7.68%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 51,631 2,699 2,533 1,709 1,731 1,776 - -
Div Payout % 87.51% 11.57% 31.16% 20.66% 58.33% 86.64% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 195,597 178,250 167,165 160,303 154,311 152,318 125,423 7.68%
NOSH 253,594 89,125 83,888 83,902 85,977 87,068 89,999 18.83%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 23.50% 12.08% 5.57% 8.54% 3.52% 2.64% 3.44% -
ROE 30.17% 13.09% 4.86% 5.16% 1.92% 1.35% 2.30% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 98.76 220.49 177.08 122.26 94.89 78.94 88.17 1.90%
EPS 23.27 26.19 9.69 9.86 3.45 2.36 3.21 39.09%
DPS 20.36 3.03 3.00 2.04 2.01 2.04 0.00 -
NAPS 0.7713 2.00 1.9927 1.9106 1.7948 1.7494 1.3936 -9.38%
Adjusted Per Share Value based on latest NOSH - 83,902
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 19.79 15.53 11.74 8.10 6.45 5.43 6.27 21.10%
EPS 4.66 1.84 0.64 0.65 0.23 0.16 0.23 65.07%
DPS 4.08 0.21 0.20 0.14 0.14 0.14 0.00 -
NAPS 0.1545 0.1408 0.1321 0.1266 0.1219 0.1203 0.0991 7.67%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.93 1.06 0.20 0.17 0.20 0.24 0.31 -
P/RPS 1.95 0.48 0.11 0.14 0.21 0.30 0.35 33.12%
P/EPS 8.30 4.05 2.06 1.72 5.79 10.19 9.66 -2.49%
EY 12.06 24.70 48.45 58.02 17.27 9.82 10.35 2.58%
DY 10.55 2.86 15.00 11.99 10.07 8.50 0.00 -
P/NAPS 2.50 0.53 0.10 0.09 0.11 0.14 0.22 49.91%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 28/07/11 18/08/10 24/08/09 28/08/08 29/08/07 30/08/06 30/08/05 -
Price 1.93 1.37 0.22 0.19 0.18 0.23 0.29 -
P/RPS 1.95 0.62 0.12 0.16 0.19 0.29 0.33 34.43%
P/EPS 8.30 5.23 2.27 1.93 5.21 9.76 9.03 -1.39%
EY 12.06 19.11 44.05 51.91 19.18 10.24 11.07 1.43%
DY 10.55 2.21 13.64 10.72 11.19 8.87 0.00 -
P/NAPS 2.50 0.69 0.11 0.10 0.10 0.13 0.21 51.07%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment