[SEG] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 20.01%
YoY- 302.5%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 242,602 262,931 287,642 233,790 179,622 141,609 91,687 17.59%
PBT 38,558 42,659 92,035 64,274 19,007 11,864 6,212 35.54%
Tax 132 -3,528 -16,312 -12,810 -5,688 -3,647 2,931 -40.33%
NP 38,690 39,131 75,723 51,464 13,319 8,217 9,143 27.16%
-
NP to SH 39,196 39,438 76,089 51,673 12,838 8,171 8,680 28.54%
-
Tax Rate -0.34% 8.27% 17.72% 19.93% 29.93% 30.74% -47.18% -
Total Cost 203,912 223,800 211,919 182,326 166,303 133,392 82,544 16.25%
-
Net Worth 261,362 277,495 205,757 190,342 176,237 165,094 159,503 8.57%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 16,055 64,754 - 51,631 2,699 2,533 1,709 45.23%
Div Payout % 40.96% 164.19% - 99.92% 21.03% 31.00% 19.70% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 261,362 277,495 205,757 190,342 176,237 165,094 159,503 8.57%
NOSH 643,749 661,333 532,773 246,557 88,118 82,936 84,496 40.25%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 15.95% 14.88% 26.33% 22.01% 7.42% 5.80% 9.97% -
ROE 15.00% 14.21% 36.98% 27.15% 7.28% 4.95% 5.44% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 37.69 39.76 53.99 94.82 203.84 170.74 108.51 -16.15%
EPS 6.09 5.96 14.28 20.96 14.57 9.85 10.27 -8.33%
DPS 2.50 9.79 0.00 20.94 3.06 3.05 2.00 3.78%
NAPS 0.406 0.4196 0.3862 0.772 2.00 1.9906 1.8877 -22.58%
Adjusted Per Share Value based on latest NOSH - 246,557
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 19.17 20.77 22.73 18.47 14.19 11.19 7.24 17.61%
EPS 3.10 3.12 6.01 4.08 1.01 0.65 0.69 28.44%
DPS 1.27 5.12 0.00 4.08 0.21 0.20 0.14 44.39%
NAPS 0.2065 0.2192 0.1626 0.1504 0.1392 0.1304 0.126 8.57%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.51 1.69 1.80 1.73 0.43 0.19 0.16 -
P/RPS 4.01 4.25 3.33 1.82 0.21 0.11 0.15 72.87%
P/EPS 24.80 28.34 12.60 8.25 2.95 1.93 1.56 58.53%
EY 4.03 3.53 7.93 12.11 33.88 51.85 64.20 -36.94%
DY 1.66 5.79 0.00 12.10 7.13 16.08 12.50 -28.56%
P/NAPS 3.72 4.03 4.66 2.24 0.22 0.10 0.08 89.57%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 17/05/13 15/05/12 28/04/11 27/05/10 29/05/09 23/05/08 -
Price 1.49 1.63 1.71 1.99 0.75 0.20 0.16 -
P/RPS 3.95 4.10 3.17 2.10 0.37 0.12 0.15 72.44%
P/EPS 24.47 27.33 11.97 9.50 5.15 2.03 1.56 58.18%
EY 4.09 3.66 8.35 10.53 19.43 49.26 64.20 -36.78%
DY 1.68 6.01 0.00 10.52 4.09 15.27 12.50 -28.41%
P/NAPS 3.67 3.88 4.43 2.58 0.38 0.10 0.08 89.14%

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