[SEG] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 31.56%
YoY- 12.75%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 195,834 124,346 59,815 260,133 200,070 129,078 64,380 109.79%
PBT 34,827 13,712 3,994 30,046 22,863 8,728 5,261 252.15%
Tax -4,516 -1,317 -491 -3,121 -2,338 -909 -484 342.60%
NP 30,311 12,395 3,503 26,925 20,525 7,819 4,777 242.35%
-
NP to SH 30,384 12,446 3,527 27,111 20,607 8,038 4,873 238.38%
-
Tax Rate 12.97% 9.60% 12.29% 10.39% 10.23% 10.41% 9.20% -
Total Cost 165,523 111,951 56,312 233,208 179,545 121,259 59,603 97.44%
-
Net Worth 125,297 107,716 99,547 204,597 198,347 185,670 182,773 -22.23%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 43,377 43,323 43,448 43,638 -
Div Payout % - - - 160.00% 210.23% 540.54% 895.52% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 125,297 107,716 99,547 204,597 198,347 185,670 182,773 -22.23%
NOSH 1,264,000 1,264,000 719,795 722,960 748,097 724,144 727,313 44.50%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 15.48% 9.97% 5.86% 10.35% 10.26% 6.06% 7.42% -
ROE 24.25% 11.55% 3.54% 13.25% 10.39% 4.33% 2.67% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.82 10.04 8.31 35.98 27.71 17.82 8.85 47.23%
EPS 2.45 1.01 0.49 3.75 2.85 1.11 0.67 137.16%
DPS 0.00 0.00 0.00 6.00 6.00 6.00 6.00 -
NAPS 0.1012 0.087 0.1383 0.283 0.2747 0.2564 0.2513 -45.43%
Adjusted Per Share Value based on latest NOSH - 722,666
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.47 9.82 4.73 20.55 15.81 10.20 5.09 109.67%
EPS 2.40 0.98 0.28 2.14 1.63 0.64 0.38 241.29%
DPS 0.00 0.00 0.00 3.43 3.42 3.43 3.45 -
NAPS 0.099 0.0851 0.0786 0.1616 0.1567 0.1467 0.1444 -22.23%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.675 0.70 1.08 1.15 1.15 1.20 1.34 -
P/RPS 4.27 6.97 13.00 3.20 4.15 6.73 15.14 -56.96%
P/EPS 27.51 69.64 220.41 30.67 40.29 108.11 200.00 -73.32%
EY 3.64 1.44 0.45 3.26 2.48 0.92 0.50 275.17%
DY 0.00 0.00 0.00 5.22 5.22 5.00 4.48 -
P/NAPS 6.67 8.05 7.81 4.06 4.19 4.68 5.33 16.11%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 30/08/17 25/05/17 23/02/17 24/11/16 29/08/16 24/05/16 -
Price 0.65 0.66 1.25 1.12 1.12 1.18 1.21 -
P/RPS 4.11 6.57 15.04 3.11 4.04 6.62 13.67 -55.08%
P/EPS 26.49 65.66 255.10 29.87 39.24 106.31 180.60 -72.15%
EY 3.78 1.52 0.39 3.35 2.55 0.94 0.55 261.05%
DY 0.00 0.00 0.00 5.36 5.36 5.08 4.96 -
P/NAPS 6.42 7.59 9.04 3.96 4.08 4.60 4.81 21.20%

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