[SEG] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 14.19%
YoY- 152.82%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 246,506 240,649 298,593 250,455 196,511 148,551 102,575 15.72%
PBT 28,296 35,790 94,046 73,218 31,682 12,466 6,537 27.64%
Tax 26 333 -16,501 -14,349 -7,942 -4,188 2,220 -52.32%
NP 28,322 36,123 77,545 58,869 23,740 8,278 8,757 21.59%
-
NP to SH 28,454 36,794 78,083 59,003 23,338 8,129 8,276 22.84%
-
Tax Rate -0.09% -0.93% 17.55% 19.60% 25.07% 33.60% -33.96% -
Total Cost 218,184 204,526 221,048 191,586 172,771 140,273 93,818 15.09%
-
Net Worth 235,129 253,233 244,595 195,597 178,250 167,165 160,303 6.58%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 48,151 64,754 - 51,631 2,699 2,533 1,709 74.39%
Div Payout % 169.22% 175.99% - 87.51% 11.57% 31.16% 20.66% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 235,129 253,233 244,595 195,597 178,250 167,165 160,303 6.58%
NOSH 641,904 638,029 560,612 253,594 89,125 83,888 83,902 40.35%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 11.49% 15.01% 25.97% 23.50% 12.08% 5.57% 8.54% -
ROE 12.10% 14.53% 31.92% 30.17% 13.09% 4.86% 5.16% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 38.40 37.72 53.26 98.76 220.49 177.08 122.26 -17.54%
EPS 4.43 5.77 13.93 23.27 26.19 9.69 9.86 -12.47%
DPS 7.50 10.15 0.00 20.36 3.03 3.00 2.04 24.22%
NAPS 0.3663 0.3969 0.4363 0.7713 2.00 1.9927 1.9106 -24.05%
Adjusted Per Share Value based on latest NOSH - 253,594
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 19.48 19.01 23.59 19.79 15.53 11.74 8.10 15.74%
EPS 2.25 2.91 6.17 4.66 1.84 0.64 0.65 22.98%
DPS 3.80 5.12 0.00 4.08 0.21 0.20 0.14 73.31%
NAPS 0.1858 0.2001 0.1932 0.1545 0.1408 0.1321 0.1266 6.59%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.46 1.62 1.87 1.93 1.06 0.20 0.17 -
P/RPS 3.80 4.30 3.51 1.95 0.48 0.11 0.14 73.31%
P/EPS 32.94 28.09 13.43 8.30 4.05 2.06 1.72 63.53%
EY 3.04 3.56 7.45 12.06 24.70 48.45 58.02 -38.81%
DY 5.14 6.26 0.00 10.55 2.86 15.00 11.99 -13.16%
P/NAPS 3.99 4.08 4.29 2.50 0.53 0.10 0.09 88.07%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 13/08/14 20/08/13 30/07/12 28/07/11 18/08/10 24/08/09 28/08/08 -
Price 1.43 1.56 2.02 1.93 1.37 0.22 0.19 -
P/RPS 3.72 4.14 3.79 1.95 0.62 0.12 0.16 68.90%
P/EPS 32.26 27.05 14.50 8.30 5.23 2.27 1.93 59.86%
EY 3.10 3.70 6.90 12.06 19.11 44.05 51.91 -37.46%
DY 5.24 6.51 0.00 10.55 2.21 13.64 10.72 -11.24%
P/NAPS 3.90 3.93 4.63 2.50 0.69 0.11 0.10 84.10%

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