[SEG] QoQ Cumulative Quarter Result on 30-Jun-2018 [#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- 254.29%
YoY- 52.06%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 59,675 252,324 190,189 124,728 59,177 256,159 195,834 -54.74%
PBT 11,195 47,777 39,347 21,677 6,091 45,773 34,827 -53.10%
Tax -1,106 -5,660 -4,714 -2,789 -768 -5,685 -4,516 -60.88%
NP 10,089 42,117 34,633 18,888 5,323 40,088 30,311 -52.00%
-
NP to SH 10,092 42,156 34,682 18,926 5,342 40,182 30,384 -52.07%
-
Tax Rate 9.88% 11.85% 11.98% 12.87% 12.61% 12.42% 12.97% -
Total Cost 49,586 210,207 155,556 105,840 53,854 216,071 165,523 -55.26%
-
Net Worth 88,925 92,493 118,619 102,292 88,283 91,114 125,297 -20.45%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 34,050 - - - 43,328 - -
Div Payout % - 80.77% - - - 107.83% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 88,925 92,493 118,619 102,292 88,283 91,114 125,297 -20.45%
NOSH 1,264,563 1,264,563 1,264,563 1,264,563 1,264,000 1,264,000 1,264,000 0.02%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 16.91% 16.69% 18.21% 15.14% 9.00% 15.65% 15.48% -
ROE 11.35% 45.58% 29.24% 18.50% 6.05% 44.10% 24.25% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.82 20.38 15.36 10.07 4.78 20.69 15.82 -54.75%
EPS 0.81 3.40 2.80 1.53 0.43 3.25 2.45 -52.21%
DPS 0.00 2.75 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.0718 0.0747 0.0958 0.0826 0.0713 0.0736 0.1012 -20.46%
Adjusted Per Share Value based on latest NOSH - 1,264,563
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.71 19.93 15.03 9.85 4.68 20.24 15.47 -54.77%
EPS 0.80 3.33 2.74 1.50 0.42 3.17 2.40 -51.95%
DPS 0.00 2.69 0.00 0.00 0.00 3.42 0.00 -
NAPS 0.0703 0.0731 0.0937 0.0808 0.0697 0.072 0.099 -20.42%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.63 0.645 0.645 0.65 0.655 0.685 0.675 -
P/RPS 13.08 3.17 4.20 6.45 13.70 3.31 4.27 111.06%
P/EPS 77.32 18.94 23.03 42.53 151.82 21.10 27.51 99.28%
EY 1.29 5.28 4.34 2.35 0.66 4.74 3.64 -49.95%
DY 0.00 4.26 0.00 0.00 0.00 5.11 0.00 -
P/NAPS 8.77 8.63 6.73 7.87 9.19 9.31 6.67 20.03%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 26/02/19 15/11/18 10/08/18 15/05/18 27/02/18 24/11/17 -
Price 0.63 0.64 0.645 0.655 0.655 0.65 0.65 -
P/RPS 13.08 3.14 4.20 6.50 13.70 3.14 4.11 116.51%
P/EPS 77.32 18.80 23.03 42.86 151.82 20.03 26.49 104.37%
EY 1.29 5.32 4.34 2.33 0.66 4.99 3.78 -51.19%
DY 0.00 4.30 0.00 0.00 0.00 5.38 0.00 -
P/NAPS 8.77 8.57 6.73 7.93 9.19 8.83 6.42 23.13%

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