[SEG] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -0.51%
YoY- -1.78%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 298,593 250,455 196,511 148,551 102,575 81,582 68,736 27.70%
PBT 94,046 73,218 31,682 12,466 6,537 3,573 3,346 74.28%
Tax -16,501 -14,349 -7,942 -4,188 2,220 -705 -1,531 48.57%
NP 77,545 58,869 23,740 8,278 8,757 2,868 1,815 86.86%
-
NP to SH 78,083 59,003 23,338 8,129 8,276 2,969 2,051 83.31%
-
Tax Rate 17.55% 19.60% 25.07% 33.60% -33.96% 19.73% 45.76% -
Total Cost 221,048 191,586 172,771 140,273 93,818 78,714 66,921 22.01%
-
Net Worth 244,595 195,597 178,250 167,165 160,303 154,311 152,318 8.20%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 244,595 195,597 178,250 167,165 160,303 154,311 152,318 8.20%
NOSH 560,612 253,594 89,125 83,888 83,902 85,977 87,068 36.35%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 25.97% 23.50% 12.08% 5.57% 8.54% 3.52% 2.64% -
ROE 31.92% 30.17% 13.09% 4.86% 5.16% 1.92% 1.35% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 53.26 98.76 220.49 177.08 122.26 94.89 78.94 -6.34%
EPS 13.93 23.27 26.19 9.69 9.86 3.45 2.36 34.39%
DPS 0.00 20.36 3.03 3.00 2.04 2.01 2.04 -
NAPS 0.4363 0.7713 2.00 1.9927 1.9106 1.7948 1.7494 -20.64%
Adjusted Per Share Value based on latest NOSH - 83,888
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 23.59 19.79 15.53 11.74 8.10 6.45 5.43 27.70%
EPS 6.17 4.66 1.84 0.64 0.65 0.23 0.16 83.70%
DPS 0.00 4.08 0.21 0.20 0.14 0.14 0.14 -
NAPS 0.1932 0.1545 0.1408 0.1321 0.1266 0.1219 0.1203 8.20%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.87 1.93 1.06 0.20 0.17 0.20 0.24 -
P/RPS 3.51 1.95 0.48 0.11 0.14 0.21 0.30 50.61%
P/EPS 13.43 8.30 4.05 2.06 1.72 5.79 10.19 4.70%
EY 7.45 12.06 24.70 48.45 58.02 17.27 9.82 -4.49%
DY 0.00 10.55 2.86 15.00 11.99 10.07 8.50 -
P/NAPS 4.29 2.50 0.53 0.10 0.09 0.11 0.14 76.80%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/07/12 28/07/11 18/08/10 24/08/09 28/08/08 29/08/07 30/08/06 -
Price 2.02 1.93 1.37 0.22 0.19 0.18 0.23 -
P/RPS 3.79 1.95 0.62 0.12 0.16 0.19 0.29 53.41%
P/EPS 14.50 8.30 5.23 2.27 1.93 5.21 9.76 6.81%
EY 6.90 12.06 19.11 44.05 51.91 19.18 10.24 -6.36%
DY 0.00 10.55 2.21 13.64 10.72 11.19 8.87 -
P/NAPS 4.63 2.50 0.69 0.11 0.10 0.10 0.13 81.28%

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