[SEG] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 76.44%
YoY- 54.84%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 236,708 256,159 261,112 248,692 239,260 260,133 266,760 -7.66%
PBT 24,364 45,773 46,436 27,424 15,976 30,046 30,484 -13.88%
Tax -3,072 -5,685 -6,021 -2,634 -1,964 -3,121 -3,117 -0.96%
NP 21,292 40,088 40,414 24,790 14,012 26,925 27,366 -15.41%
-
NP to SH 21,368 40,182 40,512 24,892 14,108 27,111 27,476 -15.44%
-
Tax Rate 12.61% 12.42% 12.97% 9.60% 12.29% 10.39% 10.23% -
Total Cost 215,416 216,071 220,697 223,902 225,248 233,208 239,393 -6.79%
-
Net Worth 88,283 91,114 125,297 107,716 99,547 204,597 198,347 -41.73%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 43,328 - - - 43,377 57,764 -
Div Payout % - 107.83% - - - 160.00% 210.23% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 88,283 91,114 125,297 107,716 99,547 204,597 198,347 -41.73%
NOSH 1,264,000 1,264,000 1,264,000 1,264,000 719,795 722,960 748,097 41.90%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.00% 15.65% 15.48% 9.97% 5.86% 10.35% 10.26% -
ROE 24.20% 44.10% 32.33% 23.11% 14.17% 13.25% 13.85% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 19.12 20.69 21.09 20.09 33.24 35.98 36.94 -35.56%
EPS 1.72 3.25 3.27 2.02 1.96 3.75 3.80 -41.07%
DPS 0.00 3.50 0.00 0.00 0.00 6.00 8.00 -
NAPS 0.0713 0.0736 0.1012 0.087 0.1383 0.283 0.2747 -59.34%
Adjusted Per Share Value based on latest NOSH - 1,264,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 18.70 20.24 20.63 19.65 18.90 20.55 21.08 -7.68%
EPS 1.69 3.17 3.20 1.97 1.11 2.14 2.17 -15.36%
DPS 0.00 3.42 0.00 0.00 0.00 3.43 4.56 -
NAPS 0.0697 0.072 0.099 0.0851 0.0786 0.1616 0.1567 -41.75%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.655 0.685 0.675 0.70 1.08 1.15 1.15 -
P/RPS 3.43 3.31 3.20 3.48 3.25 3.20 3.11 6.75%
P/EPS 37.95 21.10 20.63 34.82 55.10 30.67 30.22 16.41%
EY 2.63 4.74 4.85 2.87 1.81 3.26 3.31 -14.22%
DY 0.00 5.11 0.00 0.00 0.00 5.22 6.96 -
P/NAPS 9.19 9.31 6.67 8.05 7.81 4.06 4.19 68.89%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 15/05/18 27/02/18 24/11/17 30/08/17 25/05/17 23/02/17 24/11/16 -
Price 0.655 0.65 0.65 0.66 1.25 1.12 1.12 -
P/RPS 3.43 3.14 3.08 3.29 3.76 3.11 3.03 8.62%
P/EPS 37.95 20.03 19.87 32.83 63.78 29.87 29.43 18.48%
EY 2.63 4.99 5.03 3.05 1.57 3.35 3.40 -15.74%
DY 0.00 5.38 0.00 0.00 0.00 5.36 7.14 -
P/NAPS 9.19 8.83 6.42 7.59 9.04 3.96 4.08 71.91%

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