[SEG] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -2.22%
YoY- 37.94%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 284,925 278,293 217,615 168,007 126,407 86,263 74,230 25.10%
PBT 68,383 88,218 54,314 14,606 9,884 2,479 2,868 69.57%
Tax -8,367 -16,002 -11,074 -4,367 -2,564 2,864 -1,010 42.20%
NP 60,016 72,216 43,240 10,239 7,320 5,343 1,858 78.36%
-
NP to SH 60,343 72,314 43,059 10,023 7,266 5,156 2,073 75.30%
-
Tax Rate 12.24% 18.14% 20.39% 29.90% 25.94% -115.53% 35.22% -
Total Cost 224,909 206,077 174,375 157,768 119,087 80,920 72,372 20.78%
-
Net Worth 264,717 234,239 101,458 77,142 84,444 85,478 151,472 9.74%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 31,687 34,518 - 2,699 2,533 1,709 1,731 62.27%
Div Payout % 52.51% 47.73% - 26.94% 34.87% 33.16% 83.54% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 264,717 234,239 101,458 77,142 84,444 85,478 151,472 9.74%
NOSH 633,749 526,379 244,479 77,142 84,444 85,478 86,585 39.29%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 21.06% 25.95% 19.87% 6.09% 5.79% 6.19% 2.50% -
ROE 22.80% 30.87% 42.44% 12.99% 8.60% 6.03% 1.37% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 44.96 52.87 89.01 217.79 149.69 100.92 85.73 -10.18%
EPS 9.52 13.74 17.61 12.99 8.60 6.03 2.39 25.87%
DPS 5.00 6.56 0.00 3.50 3.00 2.00 2.00 16.48%
NAPS 0.4177 0.445 0.415 1.00 1.00 1.00 1.7494 -21.21%
Adjusted Per Share Value based on latest NOSH - 77,142
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 22.51 21.99 17.19 13.27 9.99 6.82 5.86 25.11%
EPS 4.77 5.71 3.40 0.79 0.57 0.41 0.16 75.99%
DPS 2.50 2.73 0.00 0.21 0.20 0.14 0.14 61.60%
NAPS 0.2091 0.1851 0.0802 0.0609 0.0667 0.0675 0.1197 9.73%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.85 1.80 1.11 0.24 0.17 0.17 0.18 -
P/RPS 4.11 3.40 1.25 0.11 0.11 0.17 0.21 64.08%
P/EPS 19.43 13.10 6.30 1.85 1.98 2.82 7.52 17.12%
EY 5.15 7.63 15.87 54.14 50.61 35.48 13.30 -14.61%
DY 2.70 3.64 0.00 14.58 17.65 11.76 11.11 -20.98%
P/NAPS 4.43 4.04 2.67 0.24 0.17 0.17 0.10 87.99%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 21/02/11 24/02/10 27/02/09 27/02/08 27/02/07 -
Price 1.71 1.90 1.57 0.40 0.19 0.17 0.20 -
P/RPS 3.80 3.59 1.76 0.18 0.13 0.17 0.23 59.52%
P/EPS 17.96 13.83 8.91 3.08 2.21 2.82 8.35 13.60%
EY 5.57 7.23 11.22 32.48 45.29 35.48 11.97 -11.96%
DY 2.92 3.45 0.00 8.75 15.79 11.76 10.00 -18.53%
P/NAPS 4.09 4.27 3.78 0.40 0.19 0.17 0.11 82.59%

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