[SEG] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -8.02%
YoY- 52.74%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 201,036 165,563 115,470 85,380 66,223 78,172 84,496 15.53%
PBT 41,114 15,125 6,848 3,541 3,145 62 18,056 14.69%
Tax -9,607 -4,642 2,069 -584 -1,602 916 -3,914 16.13%
NP 31,507 10,483 8,917 2,957 1,543 978 14,142 14.27%
-
NP to SH 31,378 10,251 8,699 2,731 1,788 1,193 14,142 14.19%
-
Tax Rate 23.37% 30.69% -30.21% 16.49% 50.94% -1,477.42% 21.68% -
Total Cost 169,529 155,080 106,553 82,423 64,680 77,194 70,354 15.77%
-
Net Worth 0 165,682 162,399 153,513 153,392 121,812 113,688 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,699 2,533 1,709 1,731 1,776 - - -
Div Payout % 8.60% 24.71% 19.65% 63.41% 99.38% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 0 165,682 162,399 153,513 153,392 121,812 113,688 -
NOSH 248,623 82,841 85,200 85,800 87,763 89,423 84,709 19.64%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 15.67% 6.33% 7.72% 3.46% 2.33% 1.25% 16.74% -
ROE 0.00% 6.19% 5.36% 1.78% 1.17% 0.98% 12.44% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 80.86 199.86 135.53 99.51 75.46 87.42 99.75 -3.43%
EPS 12.62 12.37 10.21 3.18 2.04 1.33 16.69 -4.54%
DPS 1.09 3.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.00 2.00 1.9061 1.7892 1.7478 1.3622 1.3421 -
Adjusted Per Share Value based on latest NOSH - 85,800
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 15.88 13.08 9.12 6.75 5.23 6.18 6.68 15.51%
EPS 2.48 0.81 0.69 0.22 0.14 0.09 1.12 14.15%
DPS 0.21 0.20 0.14 0.14 0.14 0.00 0.00 -
NAPS 0.00 0.1309 0.1283 0.1213 0.1212 0.0962 0.0898 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.12 0.22 0.17 0.19 0.22 0.27 0.65 -
P/RPS 1.39 0.11 0.13 0.19 0.29 0.31 0.65 13.49%
P/EPS 8.87 1.78 1.67 5.97 10.80 20.24 3.89 14.71%
EY 11.27 56.25 60.06 16.75 9.26 4.94 25.68 -12.82%
DY 0.97 13.64 11.76 10.53 9.09 0.00 0.00 -
P/NAPS 0.00 0.11 0.09 0.11 0.13 0.20 0.48 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 25/11/09 28/11/08 30/11/07 30/11/06 29/11/05 25/11/04 -
Price 1.03 0.23 0.16 0.17 0.20 0.21 0.65 -
P/RPS 1.27 0.12 0.12 0.17 0.27 0.24 0.65 11.80%
P/EPS 8.16 1.86 1.57 5.34 9.82 15.74 3.89 13.13%
EY 12.25 53.80 63.81 18.72 10.19 6.35 25.68 -11.60%
DY 1.05 13.04 12.50 11.76 10.00 0.00 0.00 -
P/NAPS 0.00 0.12 0.08 0.10 0.11 0.15 0.48 -

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