[SEG] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 144.13%
YoY- 47.45%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 124,728 59,177 256,159 195,834 124,346 59,815 260,133 -38.82%
PBT 21,677 6,091 45,773 34,827 13,712 3,994 30,046 -19.60%
Tax -2,789 -768 -5,685 -4,516 -1,317 -491 -3,121 -7.24%
NP 18,888 5,323 40,088 30,311 12,395 3,503 26,925 -21.10%
-
NP to SH 18,926 5,342 40,182 30,384 12,446 3,527 27,111 -21.35%
-
Tax Rate 12.87% 12.61% 12.42% 12.97% 9.60% 12.29% 10.39% -
Total Cost 105,840 53,854 216,071 165,523 111,951 56,312 233,208 -41.02%
-
Net Worth 102,292 88,283 91,114 125,297 107,716 99,547 204,597 -37.08%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 43,328 - - - 43,377 -
Div Payout % - - 107.83% - - - 160.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 102,292 88,283 91,114 125,297 107,716 99,547 204,597 -37.08%
NOSH 1,264,563 1,264,000 1,264,000 1,264,000 1,264,000 719,795 722,960 45.32%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 15.14% 9.00% 15.65% 15.48% 9.97% 5.86% 10.35% -
ROE 18.50% 6.05% 44.10% 24.25% 11.55% 3.54% 13.25% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.07 4.78 20.69 15.82 10.04 8.31 35.98 -57.31%
EPS 1.53 0.43 3.25 2.45 1.01 0.49 3.75 -45.08%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 6.00 -
NAPS 0.0826 0.0713 0.0736 0.1012 0.087 0.1383 0.283 -56.09%
Adjusted Per Share Value based on latest NOSH - 1,264,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.85 4.68 20.24 15.47 9.82 4.73 20.55 -38.83%
EPS 1.50 0.42 3.17 2.40 0.98 0.28 2.14 -21.14%
DPS 0.00 0.00 3.42 0.00 0.00 0.00 3.43 -
NAPS 0.0808 0.0697 0.072 0.099 0.0851 0.0786 0.1616 -37.08%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.65 0.655 0.685 0.675 0.70 1.08 1.15 -
P/RPS 6.45 13.70 3.31 4.27 6.97 13.00 3.20 59.77%
P/EPS 42.53 151.82 21.10 27.51 69.64 220.41 30.67 24.42%
EY 2.35 0.66 4.74 3.64 1.44 0.45 3.26 -19.65%
DY 0.00 0.00 5.11 0.00 0.00 0.00 5.22 -
P/NAPS 7.87 9.19 9.31 6.67 8.05 7.81 4.06 55.65%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 10/08/18 15/05/18 27/02/18 24/11/17 30/08/17 25/05/17 23/02/17 -
Price 0.655 0.655 0.65 0.65 0.66 1.25 1.12 -
P/RPS 6.50 13.70 3.14 4.11 6.57 15.04 3.11 63.68%
P/EPS 42.86 151.82 20.03 26.49 65.66 255.10 29.87 27.30%
EY 2.33 0.66 4.99 3.78 1.52 0.39 3.35 -21.55%
DY 0.00 0.00 5.38 0.00 0.00 0.00 5.36 -
P/NAPS 7.93 9.19 8.83 6.42 7.59 9.04 3.96 59.07%

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