Highlights

[SEG] YoY Quarter Result on 2018-06-30 [#2]

Stock [SEG]: SEG INTERNATIONAL BHD
Announcement Date 10-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     154.29%    YoY -     52.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 65,551 64,531 64,698 65,067 61,809 57,905 80,187 -3.30%
  YoY % 1.58% -0.26% -0.57% 5.27% 6.74% -27.79% -
  Horiz. % 81.75% 80.48% 80.68% 81.14% 77.08% 72.21% 100.00%
PBT 15,586 9,718 3,467 8,703 7,602 17,864 24,733 -7.40%
  YoY % 60.38% 180.30% -60.16% 14.48% -57.45% -27.77% -
  Horiz. % 63.02% 39.29% 14.02% 35.19% 30.74% 72.23% 100.00%
Tax -2,021 -826 -425 -711 -901 -795 -4,656 -12.98%
  YoY % -144.67% -94.35% 40.23% 21.09% -13.33% 82.93% -
  Horiz. % 43.41% 17.74% 9.13% 15.27% 19.35% 17.07% 100.00%
NP 13,565 8,892 3,042 7,992 6,701 17,069 20,077 -6.32%
  YoY % 52.55% 192.31% -61.94% 19.27% -60.74% -14.98% -
  Horiz. % 67.56% 44.29% 15.15% 39.81% 33.38% 85.02% 100.00%
NP to SH 13,584 8,919 3,165 7,960 6,740 17,482 20,126 -6.34%
  YoY % 52.30% 181.80% -60.24% 18.10% -61.45% -13.14% -
  Horiz. % 67.49% 44.32% 15.73% 39.55% 33.49% 86.86% 100.00%
Tax Rate 12.97 % 8.50 % 12.26 % 8.17 % 11.85 % 4.45 % 18.83 % -6.02%
  YoY % 52.59% -30.67% 50.06% -31.05% 166.29% -76.37% -
  Horiz. % 68.88% 45.14% 65.11% 43.39% 62.93% 23.63% 100.00%
Total Cost 51,986 55,639 61,656 57,075 55,108 40,836 60,110 -2.39%
  YoY % -6.57% -9.76% 8.03% 3.57% 34.95% -32.06% -
  Horiz. % 86.48% 92.56% 102.57% 94.95% 91.68% 67.94% 100.00%
Net Worth 102,292 107,716 184,433 203,803 235,129 253,233 244,595 -13.52%
  YoY % -5.03% -41.60% -9.50% -13.32% -7.15% 3.53% -
  Horiz. % 41.82% 44.04% 75.40% 83.32% 96.13% 103.53% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 48,034 32,095 - - -
  YoY % 0.00% 0.00% 0.00% 49.66% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 149.66% 100.00% - -
Div Payout % - % - % - % 603.45 % 476.19 % - % - % -
  YoY % 0.00% 0.00% 0.00% 26.72% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 126.72% 100.00% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 102,292 107,716 184,433 203,803 235,129 253,233 244,595 -13.52%
  YoY % -5.03% -41.60% -9.50% -13.32% -7.15% 3.53% -
  Horiz. % 41.82% 44.04% 75.40% 83.32% 96.13% 103.53% 100.00%
NOSH 1,238,414 1,238,116 719,318 686,206 641,904 638,029 560,612 14.11%
  YoY % 0.02% 72.12% 4.83% 6.90% 0.61% 13.81% -
  Horiz. % 220.90% 220.85% 128.31% 122.40% 114.50% 113.81% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 20.69 % 13.78 % 4.70 % 12.28 % 10.84 % 29.48 % 25.04 % -3.13%
  YoY % 50.15% 193.19% -61.73% 13.28% -63.23% 17.73% -
  Horiz. % 82.63% 55.03% 18.77% 49.04% 43.29% 117.73% 100.00%
ROE 13.28 % 8.28 % 1.72 % 3.91 % 2.87 % 6.90 % 8.23 % 8.30%
  YoY % 60.39% 381.40% -56.01% 36.24% -58.41% -16.16% -
  Horiz. % 161.36% 100.61% 20.90% 47.51% 34.87% 83.84% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.29 5.21 8.99 9.48 9.63 9.08 14.30 -15.27%
  YoY % 1.54% -42.05% -5.17% -1.56% 6.06% -36.50% -
  Horiz. % 36.99% 36.43% 62.87% 66.29% 67.34% 63.50% 100.00%
EPS 1.10 0.72 0.44 1.16 1.05 2.74 3.59 -17.89%
  YoY % 52.78% 63.64% -62.07% 10.48% -61.68% -23.68% -
  Horiz. % 30.64% 20.06% 12.26% 32.31% 29.25% 76.32% 100.00%
DPS 0.00 0.00 0.00 7.00 5.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 40.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 140.00% 100.00% - -
NAPS 0.0826 0.0870 0.2564 0.2970 0.3663 0.3969 0.4363 -24.21%
  YoY % -5.06% -66.07% -13.67% -18.92% -7.71% -9.03% -
  Horiz. % 18.93% 19.94% 58.77% 68.07% 83.96% 90.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,234,909
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.18 5.10 5.12 5.15 4.89 4.58 6.34 -3.31%
  YoY % 1.57% -0.39% -0.58% 5.32% 6.77% -27.76% -
  Horiz. % 81.70% 80.44% 80.76% 81.23% 77.13% 72.24% 100.00%
EPS 1.07 0.71 0.25 0.63 0.53 1.38 1.59 -6.39%
  YoY % 50.70% 184.00% -60.32% 18.87% -61.59% -13.21% -
  Horiz. % 67.30% 44.65% 15.72% 39.62% 33.33% 86.79% 100.00%
DPS 0.00 0.00 0.00 3.80 2.54 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 49.61% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 149.61% 100.00% - -
NAPS 0.0809 0.0852 0.1458 0.1612 0.1859 0.2003 0.1934 -13.51%
  YoY % -5.05% -41.56% -9.55% -13.29% -7.19% 3.57% -
  Horiz. % 41.83% 44.05% 75.39% 83.35% 96.12% 103.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.6500 0.7000 1.2000 1.4300 1.4600 1.6200 1.8700 -
P/RPS 12.28 13.43 13.34 15.08 15.16 17.85 13.07 -1.03%
  YoY % -8.56% 0.67% -11.54% -0.53% -15.07% 36.57% -
  Horiz. % 93.96% 102.75% 102.07% 115.38% 115.99% 136.57% 100.00%
P/EPS 59.26 97.17 272.73 123.28 139.05 59.12 52.09 2.17%
  YoY % -39.01% -64.37% 121.23% -11.34% 135.20% 13.50% -
  Horiz. % 113.76% 186.54% 523.57% 236.67% 266.94% 113.50% 100.00%
EY 1.69 1.03 0.37 0.81 0.72 1.69 1.92 -2.10%
  YoY % 64.08% 178.38% -54.32% 12.50% -57.40% -11.98% -
  Horiz. % 88.02% 53.65% 19.27% 42.19% 37.50% 88.02% 100.00%
DY 0.00 0.00 0.00 4.90 3.42 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 43.27% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 143.27% 100.00% - -
P/NAPS 7.87 8.05 4.68 4.81 3.99 4.08 4.29 10.64%
  YoY % -2.24% 72.01% -2.70% 20.55% -2.21% -4.90% -
  Horiz. % 183.45% 187.65% 109.09% 112.12% 93.01% 95.10% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 10/08/18 30/08/17 29/08/16 28/07/15 13/08/14 20/08/13 30/07/12 -
Price 0.6550 0.6600 1.1800 1.4200 1.4300 1.5600 2.0200 -
P/RPS 12.37 12.66 13.12 14.98 14.85 17.19 14.12 -2.18%
  YoY % -2.29% -3.51% -12.42% 0.88% -13.61% 21.74% -
  Horiz. % 87.61% 89.66% 92.92% 106.09% 105.17% 121.74% 100.00%
P/EPS 59.71 91.62 268.18 122.41 136.19 56.93 56.27 0.99%
  YoY % -34.83% -65.84% 119.08% -10.12% 139.22% 1.17% -
  Horiz. % 106.11% 162.82% 476.59% 217.54% 242.03% 101.17% 100.00%
EY 1.67 1.09 0.37 0.82 0.73 1.76 1.78 -1.06%
  YoY % 53.21% 194.59% -54.88% 12.33% -58.52% -1.12% -
  Horiz. % 93.82% 61.24% 20.79% 46.07% 41.01% 98.88% 100.00%
DY 0.00 0.00 0.00 4.93 3.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 40.86% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 140.86% 100.00% - -
P/NAPS 7.93 7.59 4.60 4.78 3.90 3.93 4.63 9.38%
  YoY % 4.48% 65.00% -3.77% 22.56% -0.76% -15.12% -
  Horiz. % 171.27% 163.93% 99.35% 103.24% 84.23% 84.88% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

349  392  549  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.07-0.005 
 HIBISCS 0.98+0.04 
 IWCITY 0.85+0.08 
 HSI-C3Q 0.56+0.06 
 HSI-C3P 0.42+0.055 
 FRONTKN 0.825+0.07 
 KEYASIC 0.235+0.005 
 MYEG 1.23+0.03 
 XDL 0.205+0.02 
 SAPNRG 0.580.00 
Partners & Brokers