[SEG] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 5.11%
YoY- 218.53%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 264,038 201,036 165,563 115,470 85,380 66,223 78,172 22.47%
PBT 82,479 41,114 15,125 6,848 3,541 3,145 62 231.45%
Tax -16,202 -9,607 -4,642 2,069 -584 -1,602 916 -
NP 66,277 31,507 10,483 8,917 2,957 1,543 978 101.85%
-
NP to SH 66,310 31,378 10,251 8,699 2,731 1,788 1,193 95.29%
-
Tax Rate 19.64% 23.37% 30.69% -30.21% 16.49% 50.94% -1,477.42% -
Total Cost 197,761 169,529 155,080 106,553 82,423 64,680 77,194 16.96%
-
Net Worth 215,612 0 165,682 162,399 153,513 153,392 121,812 9.97%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 51,631 2,699 2,533 1,709 1,731 1,776 - -
Div Payout % 77.86% 8.60% 24.71% 19.65% 63.41% 99.38% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 215,612 0 165,682 162,399 153,513 153,392 121,812 9.97%
NOSH 523,457 248,623 82,841 85,200 85,800 87,763 89,423 34.22%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 25.10% 15.67% 6.33% 7.72% 3.46% 2.33% 1.25% -
ROE 30.75% 0.00% 6.19% 5.36% 1.78% 1.17% 0.98% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 50.44 80.86 199.86 135.53 99.51 75.46 87.42 -8.75%
EPS 12.67 12.62 12.37 10.21 3.18 2.04 1.33 45.57%
DPS 9.86 1.09 3.00 2.00 2.00 2.00 0.00 -
NAPS 0.4119 0.00 2.00 1.9061 1.7892 1.7478 1.3622 -18.06%
Adjusted Per Share Value based on latest NOSH - 85,200
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 20.86 15.88 13.08 9.12 6.75 5.23 6.18 22.46%
EPS 5.24 2.48 0.81 0.69 0.22 0.14 0.09 96.81%
DPS 4.08 0.21 0.20 0.14 0.14 0.14 0.00 -
NAPS 0.1703 0.00 0.1309 0.1283 0.1213 0.1212 0.0962 9.98%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.70 1.12 0.22 0.17 0.19 0.22 0.27 -
P/RPS 3.37 1.39 0.11 0.13 0.19 0.29 0.31 48.81%
P/EPS 13.42 8.87 1.78 1.67 5.97 10.80 20.24 -6.61%
EY 7.45 11.27 56.25 60.06 16.75 9.26 4.94 7.08%
DY 5.80 0.97 13.64 11.76 10.53 9.09 0.00 -
P/NAPS 4.13 0.00 0.11 0.09 0.11 0.13 0.20 65.59%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 09/11/11 23/11/10 25/11/09 28/11/08 30/11/07 30/11/06 29/11/05 -
Price 1.86 1.03 0.23 0.16 0.17 0.20 0.21 -
P/RPS 3.69 1.27 0.12 0.12 0.17 0.27 0.24 57.65%
P/EPS 14.68 8.16 1.86 1.57 5.34 9.82 15.74 -1.15%
EY 6.81 12.25 53.80 63.81 18.72 10.19 6.35 1.17%
DY 5.30 1.05 13.04 12.50 11.76 10.00 0.00 -
P/NAPS 4.52 0.00 0.12 0.08 0.10 0.11 0.15 76.35%

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