[SEG] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 64.87%
YoY- 14.19%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 108,360 54,948 223,499 166,366 107,547 52,010 204,124 -34.51%
PBT 23,047 10,499 52,265 39,546 22,993 9,260 45,172 -36.22%
Tax -2,452 -1,845 -6,023 -4,783 -1,911 -788 -5,996 -44.99%
NP 20,595 8,654 46,242 34,763 21,082 8,472 39,176 -34.93%
-
NP to SH 20,591 8,652 46,234 34,767 21,087 8,475 39,181 -34.95%
-
Tax Rate 10.64% 17.57% 11.52% 12.09% 8.31% 8.51% 13.27% -
Total Cost 87,765 46,294 177,257 131,603 86,465 43,538 164,948 -34.41%
-
Net Worth 133,038 133,125 160,951 149,428 113,756 100,885 91,541 28.39%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 49,046 36,774 - - - - 30,392 37.70%
Div Payout % 238.19% 425.04% - - - - 77.57% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 133,038 133,125 160,951 149,428 113,756 100,885 91,541 28.39%
NOSH 1,264,974 1,264,563 1,264,563 1,264,563 1,264,563 1,264,563 1,264,563 0.02%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 19.01% 15.75% 20.69% 20.90% 19.60% 16.29% 19.19% -
ROE 15.48% 6.50% 28.73% 23.27% 18.54% 8.40% 42.80% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.84 4.48 18.23 13.57 8.77 4.24 16.79 -34.87%
EPS 1.68 0.71 3.77 2.84 1.72 0.69 3.18 -34.72%
DPS 4.00 3.00 0.00 0.00 0.00 0.00 2.50 36.91%
NAPS 0.1085 0.1086 0.1313 0.1219 0.0928 0.0823 0.0753 27.65%
Adjusted Per Share Value based on latest NOSH - 1,264,563
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.56 4.34 17.66 13.14 8.50 4.11 16.13 -34.52%
EPS 1.63 0.68 3.65 2.75 1.67 0.67 3.10 -34.93%
DPS 3.87 2.91 0.00 0.00 0.00 0.00 2.40 37.63%
NAPS 0.1051 0.1052 0.1272 0.1181 0.0899 0.0797 0.0723 28.41%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.635 0.63 0.64 0.64 0.635 0.635 0.63 -
P/RPS 7.19 14.05 3.51 4.72 7.24 14.97 3.75 54.51%
P/EPS 37.81 89.26 16.97 22.57 36.91 91.85 19.55 55.41%
EY 2.64 1.12 5.89 4.43 2.71 1.09 5.12 -35.77%
DY 6.30 4.76 0.00 0.00 0.00 0.00 3.97 36.16%
P/NAPS 5.85 5.80 4.87 5.25 6.84 7.72 8.37 -21.29%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 17/08/22 18/05/22 28/02/22 18/11/21 15/09/21 28/05/21 10/03/21 -
Price 0.635 0.63 0.635 0.64 0.635 0.635 0.00 -
P/RPS 7.19 14.05 3.48 4.72 7.24 14.97 0.00 -
P/EPS 37.81 89.26 16.84 22.57 36.91 91.85 0.00 -
EY 2.64 1.12 5.94 4.43 2.71 1.09 0.00 -
DY 6.30 4.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.85 5.80 4.84 5.25 6.84 7.72 0.00 -

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 ⃤ & 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