[SEG] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 21.55%
YoY- 4.91%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 185,190 120,203 59,675 252,324 190,189 124,728 59,177 113.80%
PBT 40,394 22,790 11,195 47,777 39,347 21,677 6,091 252.57%
Tax -4,220 -3,169 -1,106 -5,660 -4,714 -2,789 -768 211.06%
NP 36,174 19,621 10,089 42,117 34,633 18,888 5,323 258.36%
-
NP to SH 36,188 19,630 10,092 42,156 34,682 18,926 5,342 257.60%
-
Tax Rate 10.45% 13.91% 9.88% 11.85% 11.98% 12.87% 12.61% -
Total Cost 149,016 100,582 49,586 210,207 155,556 105,840 53,854 96.97%
-
Net Worth 114,686 98,461 88,925 92,493 118,619 102,292 88,283 19.03%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 34,050 - - - -
Div Payout % - - - 80.77% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 114,686 98,461 88,925 92,493 118,619 102,292 88,283 19.03%
NOSH 1,264,563 1,264,563 1,264,563 1,264,563 1,264,563 1,264,563 1,264,000 0.02%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 19.53% 16.32% 16.91% 16.69% 18.21% 15.14% 9.00% -
ROE 31.55% 19.94% 11.35% 45.58% 29.24% 18.50% 6.05% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.95 9.71 4.82 20.38 15.36 10.07 4.78 113.71%
EPS 2.92 1.58 0.81 3.40 2.80 1.53 0.43 258.18%
DPS 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
NAPS 0.0926 0.0795 0.0718 0.0747 0.0958 0.0826 0.0713 19.01%
Adjusted Per Share Value based on latest NOSH - 1,264,563
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.63 9.50 4.71 19.93 15.03 9.85 4.68 113.64%
EPS 2.86 1.55 0.80 3.33 2.74 1.50 0.42 258.84%
DPS 0.00 0.00 0.00 2.69 0.00 0.00 0.00 -
NAPS 0.0906 0.0778 0.0703 0.0731 0.0937 0.0808 0.0697 19.08%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.63 0.63 0.63 0.645 0.645 0.65 0.655 -
P/RPS 4.21 6.49 13.08 3.17 4.20 6.45 13.70 -54.42%
P/EPS 21.56 39.75 77.32 18.94 23.03 42.53 151.82 -72.74%
EY 4.64 2.52 1.29 5.28 4.34 2.35 0.66 266.55%
DY 0.00 0.00 0.00 4.26 0.00 0.00 0.00 -
P/NAPS 6.80 7.92 8.77 8.63 6.73 7.87 9.19 -18.17%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 22/08/19 28/05/19 26/02/19 15/11/18 10/08/18 15/05/18 -
Price 0.64 0.63 0.63 0.64 0.645 0.655 0.655 -
P/RPS 4.28 6.49 13.08 3.14 4.20 6.50 13.70 -53.92%
P/EPS 21.90 39.75 77.32 18.80 23.03 42.86 151.82 -72.46%
EY 4.57 2.52 1.29 5.32 4.34 2.33 0.66 262.85%
DY 0.00 0.00 0.00 4.30 0.00 0.00 0.00 -
P/NAPS 6.91 7.92 8.77 8.57 6.73 7.93 9.19 -17.29%

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