[SEG] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 24.72%
YoY- 7.06%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 151,779 101,045 51,976 243,972 185,190 120,203 59,675 86.01%
PBT 34,339 20,727 10,489 49,637 40,394 22,790 11,195 110.67%
Tax -3,898 -2,524 -1,145 -4,525 -4,220 -3,169 -1,106 131.06%
NP 30,441 18,203 9,344 45,112 36,174 19,621 10,089 108.38%
-
NP to SH 30,446 18,204 9,343 45,132 36,188 19,630 10,092 108.36%
-
Tax Rate 11.35% 12.18% 10.92% 9.12% 10.45% 13.91% 9.88% -
Total Cost 121,338 82,842 42,632 198,860 149,016 100,582 49,586 81.29%
-
Net Worth 117,401 105,984 101,666 93,507 114,686 98,461 88,925 20.28%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 30,962 - - - -
Div Payout % - - - 68.61% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 117,401 105,984 101,666 93,507 114,686 98,461 88,925 20.28%
NOSH 1,264,563 1,264,563 1,264,563 1,264,563 1,264,563 1,264,563 1,264,563 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 20.06% 18.01% 17.98% 18.49% 19.53% 16.32% 16.91% -
ROE 25.93% 17.18% 9.19% 48.27% 31.55% 19.94% 11.35% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 12.29 8.17 4.20 19.70 14.95 9.71 4.82 86.32%
EPS 2.47 1.47 0.75 3.64 2.92 1.58 0.81 109.85%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.0951 0.0857 0.0821 0.0755 0.0926 0.0795 0.0718 20.54%
Adjusted Per Share Value based on latest NOSH - 1,264,563
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 11.99 7.98 4.11 19.28 14.63 9.50 4.71 86.11%
EPS 2.41 1.44 0.74 3.57 2.86 1.55 0.80 108.16%
DPS 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
NAPS 0.0928 0.0837 0.0803 0.0739 0.0906 0.0778 0.0703 20.27%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.635 0.605 0.62 0.635 0.63 0.63 0.63 -
P/RPS 5.16 7.40 14.77 3.22 4.21 6.49 13.08 -46.11%
P/EPS 25.75 41.10 82.18 17.43 21.56 39.75 77.32 -51.85%
EY 3.88 2.43 1.22 5.74 4.64 2.52 1.29 107.94%
DY 0.00 0.00 0.00 3.94 0.00 0.00 0.00 -
P/NAPS 6.68 7.06 7.55 8.41 6.80 7.92 8.77 -16.55%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 17/08/20 28/05/20 28/02/20 25/11/19 22/08/19 28/05/19 -
Price 0.635 0.605 0.61 0.63 0.64 0.63 0.63 -
P/RPS 5.16 7.40 14.53 3.20 4.28 6.49 13.08 -46.11%
P/EPS 25.75 41.10 80.85 17.29 21.90 39.75 77.32 -51.85%
EY 3.88 2.43 1.24 5.78 4.57 2.52 1.29 107.94%
DY 0.00 0.00 0.00 3.97 0.00 0.00 0.00 -
P/NAPS 6.68 7.06 7.43 8.34 6.91 7.92 8.77 -16.55%

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