[SEG] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 2.62%
YoY- 32.34%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 251,112 246,506 240,649 298,593 250,455 196,511 148,551 9.13%
PBT 29,342 28,296 35,790 94,046 73,218 31,682 12,466 15.32%
Tax -1,355 26 333 -16,501 -14,349 -7,942 -4,188 -17.13%
NP 27,987 28,322 36,123 77,545 58,869 23,740 8,278 22.49%
-
NP to SH 28,188 28,454 36,794 78,083 59,003 23,338 8,129 23.01%
-
Tax Rate 4.62% -0.09% -0.93% 17.55% 19.60% 25.07% 33.60% -
Total Cost 223,125 218,184 204,526 221,048 191,586 172,771 140,273 8.03%
-
Net Worth 203,803 235,129 253,233 244,595 195,597 178,250 167,165 3.35%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 87,009 48,151 64,754 - 51,631 2,699 2,533 80.24%
Div Payout % 308.68% 169.22% 175.99% - 87.51% 11.57% 31.16% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 203,803 235,129 253,233 244,595 195,597 178,250 167,165 3.35%
NOSH 686,206 641,904 638,029 560,612 253,594 89,125 83,888 41.92%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.15% 11.49% 15.01% 25.97% 23.50% 12.08% 5.57% -
ROE 13.83% 12.10% 14.53% 31.92% 30.17% 13.09% 4.86% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 36.59 38.40 37.72 53.26 98.76 220.49 177.08 -23.10%
EPS 4.11 4.43 5.77 13.93 23.27 26.19 9.69 -13.31%
DPS 12.68 7.50 10.15 0.00 20.36 3.03 3.00 27.14%
NAPS 0.297 0.3663 0.3969 0.4363 0.7713 2.00 1.9927 -27.17%
Adjusted Per Share Value based on latest NOSH - 560,612
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 19.84 19.48 19.01 23.59 19.79 15.53 11.74 9.13%
EPS 2.23 2.25 2.91 6.17 4.66 1.84 0.64 23.11%
DPS 6.87 3.80 5.12 0.00 4.08 0.21 0.20 80.24%
NAPS 0.161 0.1858 0.2001 0.1932 0.1545 0.1408 0.1321 3.35%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.43 1.46 1.62 1.87 1.93 1.06 0.20 -
P/RPS 3.91 3.80 4.30 3.51 1.95 0.48 0.11 81.27%
P/EPS 34.81 32.94 28.09 13.43 8.30 4.05 2.06 60.15%
EY 2.87 3.04 3.56 7.45 12.06 24.70 48.45 -37.55%
DY 8.87 5.14 6.26 0.00 10.55 2.86 15.00 -8.38%
P/NAPS 4.81 3.99 4.08 4.29 2.50 0.53 0.10 90.64%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/07/15 13/08/14 20/08/13 30/07/12 28/07/11 18/08/10 24/08/09 -
Price 1.42 1.43 1.56 2.02 1.93 1.37 0.22 -
P/RPS 3.88 3.72 4.14 3.79 1.95 0.62 0.12 78.44%
P/EPS 34.57 32.26 27.05 14.50 8.30 5.23 2.27 57.40%
EY 2.89 3.10 3.70 6.90 12.06 19.11 44.05 -36.47%
DY 8.93 5.24 6.51 0.00 10.55 2.21 13.64 -6.81%
P/NAPS 4.78 3.90 3.93 4.63 2.50 0.69 0.11 87.44%

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