[SEG] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 31.5%
YoY- 113.64%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 179,622 141,609 91,687 77,993 72,115 81,594 92,457 11.69%
PBT 19,007 11,864 6,212 3,895 2,389 6,802 19,133 -0.11%
Tax -5,688 -3,647 2,931 -1,356 -1,366 -1,133 -4,776 2.95%
NP 13,319 8,217 9,143 2,539 1,023 5,669 14,357 -1.24%
-
NP to SH 12,838 8,171 8,680 2,726 1,276 5,733 14,357 -1.84%
-
Tax Rate 29.93% 30.74% -47.18% 34.81% 57.18% 16.66% 24.96% -
Total Cost 166,303 133,392 82,544 75,454 71,092 75,925 78,100 13.41%
-
Net Worth 176,237 165,094 159,503 152,987 153,995 123,987 103,453 9.28%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 2,699 2,533 1,709 1,731 1,776 - - -
Div Payout % 21.03% 31.00% 19.70% 63.53% 139.26% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 176,237 165,094 159,503 152,987 153,995 123,987 103,453 9.28%
NOSH 88,118 82,936 84,496 86,083 88,032 89,218 81,549 1.29%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.42% 5.80% 9.97% 3.26% 1.42% 6.95% 15.53% -
ROE 7.28% 4.95% 5.44% 1.78% 0.83% 4.62% 13.88% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 203.84 170.74 108.51 90.60 81.92 91.45 113.38 10.26%
EPS 14.57 9.85 10.27 3.17 1.45 6.43 17.61 -3.10%
DPS 3.06 3.05 2.00 2.00 2.02 0.00 0.00 -
NAPS 2.00 1.9906 1.8877 1.7772 1.7493 1.3897 1.2686 7.87%
Adjusted Per Share Value based on latest NOSH - 86,083
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 14.19 11.19 7.24 6.16 5.70 6.45 7.30 11.70%
EPS 1.01 0.65 0.69 0.22 0.10 0.45 1.13 -1.85%
DPS 0.21 0.20 0.14 0.14 0.14 0.00 0.00 -
NAPS 0.1392 0.1304 0.126 0.1209 0.1217 0.098 0.0817 9.28%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.43 0.19 0.16 0.21 0.26 0.54 0.62 -
P/RPS 0.21 0.11 0.15 0.23 0.32 0.59 0.55 -14.81%
P/EPS 2.95 1.93 1.56 6.63 17.94 8.40 3.52 -2.90%
EY 33.88 51.85 64.20 15.08 5.57 11.90 28.40 2.98%
DY 7.13 16.08 12.50 9.52 7.76 0.00 0.00 -
P/NAPS 0.22 0.10 0.08 0.12 0.15 0.39 0.49 -12.48%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 29/05/09 23/05/08 30/05/07 30/05/06 31/05/05 27/05/04 -
Price 0.75 0.20 0.16 0.18 0.25 0.30 0.59 -
P/RPS 0.37 0.12 0.15 0.20 0.31 0.33 0.52 -5.51%
P/EPS 5.15 2.03 1.56 5.68 17.25 4.67 3.35 7.42%
EY 19.43 49.26 64.20 17.59 5.80 21.42 29.84 -6.89%
DY 4.09 15.27 12.50 11.11 8.07 0.00 0.00 -
P/NAPS 0.38 0.10 0.08 0.10 0.14 0.22 0.47 -3.47%

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