[SEG] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 81.79%
YoY- 187.1%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 240,649 298,593 250,455 196,511 148,551 102,575 81,582 19.73%
PBT 35,790 94,046 73,218 31,682 12,466 6,537 3,573 46.76%
Tax 333 -16,501 -14,349 -7,942 -4,188 2,220 -705 -
NP 36,123 77,545 58,869 23,740 8,278 8,757 2,868 52.47%
-
NP to SH 36,794 78,083 59,003 23,338 8,129 8,276 2,969 52.06%
-
Tax Rate -0.93% 17.55% 19.60% 25.07% 33.60% -33.96% 19.73% -
Total Cost 204,526 221,048 191,586 172,771 140,273 93,818 78,714 17.23%
-
Net Worth 253,233 244,595 195,597 178,250 167,165 160,303 154,311 8.59%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 64,754 - 51,631 2,699 2,533 1,709 1,731 82.77%
Div Payout % 175.99% - 87.51% 11.57% 31.16% 20.66% 58.33% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 253,233 244,595 195,597 178,250 167,165 160,303 154,311 8.59%
NOSH 638,029 560,612 253,594 89,125 83,888 83,902 85,977 39.61%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 15.01% 25.97% 23.50% 12.08% 5.57% 8.54% 3.52% -
ROE 14.53% 31.92% 30.17% 13.09% 4.86% 5.16% 1.92% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 37.72 53.26 98.76 220.49 177.08 122.26 94.89 -14.23%
EPS 5.77 13.93 23.27 26.19 9.69 9.86 3.45 8.94%
DPS 10.15 0.00 20.36 3.03 3.00 2.04 2.01 30.94%
NAPS 0.3969 0.4363 0.7713 2.00 1.9927 1.9106 1.7948 -22.21%
Adjusted Per Share Value based on latest NOSH - 89,125
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 19.01 23.59 19.79 15.53 11.74 8.10 6.45 19.71%
EPS 2.91 6.17 4.66 1.84 0.64 0.65 0.23 52.59%
DPS 5.12 0.00 4.08 0.21 0.20 0.14 0.14 82.08%
NAPS 0.2001 0.1932 0.1545 0.1408 0.1321 0.1266 0.1219 8.60%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.62 1.87 1.93 1.06 0.20 0.17 0.20 -
P/RPS 4.30 3.51 1.95 0.48 0.11 0.14 0.21 65.32%
P/EPS 28.09 13.43 8.30 4.05 2.06 1.72 5.79 30.07%
EY 3.56 7.45 12.06 24.70 48.45 58.02 17.27 -23.12%
DY 6.26 0.00 10.55 2.86 15.00 11.99 10.07 -7.61%
P/NAPS 4.08 4.29 2.50 0.53 0.10 0.09 0.11 82.51%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 30/07/12 28/07/11 18/08/10 24/08/09 28/08/08 29/08/07 -
Price 1.56 2.02 1.93 1.37 0.22 0.19 0.18 -
P/RPS 4.14 3.79 1.95 0.62 0.12 0.16 0.19 67.04%
P/EPS 27.05 14.50 8.30 5.23 2.27 1.93 5.21 31.55%
EY 3.70 6.90 12.06 19.11 44.05 51.91 19.18 -23.96%
DY 6.51 0.00 10.55 2.21 13.64 10.72 11.19 -8.62%
P/NAPS 3.93 4.63 2.50 0.69 0.11 0.10 0.10 84.28%

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