[SEG] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
17-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 137.99%
YoY- -2.35%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 45,998 213,939 163,186 108,360 54,948 223,499 166,366 -57.59%
PBT 5,279 45,268 34,456 23,047 10,499 52,265 39,546 -73.91%
Tax -681 -5,156 -2,727 -2,452 -1,845 -6,023 -4,783 -72.76%
NP 4,598 40,112 31,729 20,595 8,654 46,242 34,763 -74.07%
-
NP to SH 4,598 40,117 31,734 20,591 8,652 46,234 34,767 -74.07%
-
Tax Rate 12.90% 11.39% 7.91% 10.64% 17.57% 11.52% 12.09% -
Total Cost 41,400 173,827 131,457 87,765 46,294 177,257 131,603 -53.77%
-
Net Worth 132,273 127,932 143,087 133,038 133,125 160,951 149,428 -7.81%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 61,211 49,044 49,046 36,774 - - -
Div Payout % - 152.58% 154.55% 238.19% 425.04% - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 132,273 127,932 143,087 133,038 133,125 160,951 149,428 -7.81%
NOSH 1,265,742 1,265,742 1,265,444 1,264,974 1,264,563 1,264,563 1,264,563 0.06%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 10.00% 18.75% 19.44% 19.01% 15.75% 20.69% 20.90% -
ROE 3.48% 31.36% 22.18% 15.48% 6.50% 28.73% 23.27% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 3.76 17.48 13.31 8.84 4.48 18.23 13.57 -57.53%
EPS 0.38 3.27 2.59 1.68 0.71 3.77 2.84 -73.87%
DPS 0.00 5.00 4.00 4.00 3.00 0.00 0.00 -
NAPS 0.1081 0.1045 0.1167 0.1085 0.1086 0.1313 0.1219 -7.70%
Adjusted Per Share Value based on latest NOSH - 1,264,974
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 3.63 16.90 12.89 8.56 4.34 17.66 13.14 -57.61%
EPS 0.36 3.17 2.51 1.63 0.68 3.65 2.75 -74.25%
DPS 0.00 4.84 3.87 3.87 2.91 0.00 0.00 -
NAPS 0.1045 0.1011 0.113 0.1051 0.1052 0.1272 0.1181 -7.83%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.695 0.645 0.625 0.635 0.63 0.64 0.64 -
P/RPS 18.49 3.69 4.70 7.19 14.05 3.51 4.72 148.70%
P/EPS 184.95 19.68 24.15 37.81 89.26 16.97 22.57 306.97%
EY 0.54 5.08 4.14 2.64 1.12 5.89 4.43 -75.44%
DY 0.00 7.75 6.40 6.30 4.76 0.00 0.00 -
P/NAPS 6.43 6.17 5.36 5.85 5.80 4.87 5.25 14.48%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 19/05/23 27/02/23 29/11/22 17/08/22 18/05/22 28/02/22 18/11/21 -
Price 0.70 0.65 0.65 0.635 0.63 0.635 0.64 -
P/RPS 18.62 3.72 4.88 7.19 14.05 3.48 4.72 149.87%
P/EPS 186.28 19.84 25.11 37.81 89.26 16.84 22.57 308.92%
EY 0.54 5.04 3.98 2.64 1.12 5.94 4.43 -75.44%
DY 0.00 7.69 6.15 6.30 4.76 0.00 0.00 -
P/NAPS 6.48 6.22 5.57 5.85 5.80 4.84 5.25 15.07%

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