[SEG] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -3.32%
YoY- 35.2%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 85,380 66,223 78,172 84,496 95,897 67,581 48,382 9.92%
PBT 3,541 3,145 62 18,056 19,797 11,411 6,537 -9.70%
Tax -584 -1,602 916 -3,914 -9,337 -4,591 -2,059 -18.93%
NP 2,957 1,543 978 14,142 10,460 6,820 4,478 -6.67%
-
NP to SH 2,731 1,788 1,193 14,142 10,460 6,820 3,640 -4.67%
-
Tax Rate 16.49% 50.94% -1,477.42% 21.68% 47.16% 40.23% 31.50% -
Total Cost 82,423 64,680 77,194 70,354 85,437 60,761 43,904 11.06%
-
Net Worth 153,513 153,392 121,812 113,688 91,447 86,151 86,222 10.08%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 1,731 1,776 - - - - 950 10.51%
Div Payout % 63.41% 99.38% - - - - 26.10% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 153,513 153,392 121,812 113,688 91,447 86,151 86,222 10.08%
NOSH 85,800 87,763 89,423 84,709 79,769 79,081 79,103 1.36%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.46% 2.33% 1.25% 16.74% 10.91% 10.09% 9.26% -
ROE 1.78% 1.17% 0.98% 12.44% 11.44% 7.92% 4.22% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 99.51 75.46 87.42 99.75 120.22 85.46 61.16 8.44%
EPS 3.18 2.04 1.33 16.69 13.11 8.62 4.60 -5.96%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 1.20 8.88%
NAPS 1.7892 1.7478 1.3622 1.3421 1.1464 1.0894 1.09 8.60%
Adjusted Per Share Value based on latest NOSH - 84,709
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 6.75 5.23 6.18 6.68 7.58 5.34 3.82 9.94%
EPS 0.22 0.14 0.09 1.12 0.83 0.54 0.29 -4.49%
DPS 0.14 0.14 0.00 0.00 0.00 0.00 0.08 9.77%
NAPS 0.1213 0.1212 0.0962 0.0898 0.0722 0.0681 0.0681 10.09%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.19 0.22 0.27 0.65 0.47 0.31 0.34 -
P/RPS 0.19 0.29 0.31 0.65 0.39 0.36 0.56 -16.47%
P/EPS 5.97 10.80 20.24 3.89 3.58 3.59 7.39 -3.49%
EY 16.75 9.26 4.94 25.68 27.90 27.82 13.53 3.62%
DY 10.53 9.09 0.00 0.00 0.00 0.00 3.53 19.97%
P/NAPS 0.11 0.13 0.20 0.48 0.41 0.28 0.31 -15.85%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 29/11/05 25/11/04 19/12/03 02/01/03 16/11/01 -
Price 0.17 0.20 0.21 0.65 0.50 0.30 0.37 -
P/RPS 0.17 0.27 0.24 0.65 0.42 0.35 0.60 -18.94%
P/EPS 5.34 9.82 15.74 3.89 3.81 3.48 8.04 -6.58%
EY 18.72 10.19 6.35 25.68 26.23 28.75 12.44 7.04%
DY 11.76 10.00 0.00 0.00 0.00 0.00 3.25 23.89%
P/NAPS 0.10 0.11 0.15 0.48 0.44 0.28 0.34 -18.44%

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