[SEG] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -79.73%
YoY- -54.94%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 260,133 200,070 129,078 64,380 253,183 193,800 132,432 56.52%
PBT 30,046 22,863 8,728 5,261 26,797 26,953 20,598 28.47%
Tax -3,121 -2,338 -909 -484 -2,901 -3,240 -1,902 38.91%
NP 26,925 20,525 7,819 4,777 23,896 23,713 18,696 27.38%
-
NP to SH 27,111 20,607 8,038 4,873 24,046 23,863 18,775 27.61%
-
Tax Rate 10.39% 10.23% 10.41% 9.20% 10.83% 12.02% 9.23% -
Total Cost 233,208 179,545 121,259 59,603 229,287 170,087 113,736 61.04%
-
Net Worth 204,597 198,347 185,670 182,773 213,329 212,616 202,035 0.83%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 43,377 43,323 43,448 43,638 49,073 48,558 47,617 -6.00%
Div Payout % 160.00% 210.23% 540.54% 895.52% 204.08% 203.49% 253.62% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 204,597 198,347 185,670 182,773 213,329 212,616 202,035 0.83%
NOSH 722,960 748,097 724,144 727,313 701,049 693,691 680,253 4.12%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.35% 10.26% 6.06% 7.42% 9.44% 12.24% 14.12% -
ROE 13.25% 10.39% 4.33% 2.67% 11.27% 11.22% 9.29% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 35.98 27.71 17.82 8.85 36.11 27.94 19.47 50.31%
EPS 3.75 2.85 1.11 0.67 3.43 3.44 2.76 22.55%
DPS 6.00 6.00 6.00 6.00 7.00 7.00 7.00 -9.72%
NAPS 0.283 0.2747 0.2564 0.2513 0.3043 0.3065 0.297 -3.15%
Adjusted Per Share Value based on latest NOSH - 727,313
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 20.55 15.81 10.20 5.09 20.00 15.31 10.46 56.54%
EPS 2.14 1.63 0.64 0.38 1.90 1.89 1.48 27.72%
DPS 3.43 3.42 3.43 3.45 3.88 3.84 3.76 -5.91%
NAPS 0.1616 0.1567 0.1467 0.1444 0.1685 0.168 0.1596 0.82%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.15 1.15 1.20 1.34 1.38 1.40 1.43 -
P/RPS 3.20 4.15 6.73 15.14 3.82 5.01 7.35 -42.41%
P/EPS 30.67 40.29 108.11 200.00 40.23 40.70 51.81 -29.38%
EY 3.26 2.48 0.92 0.50 2.49 2.46 1.93 41.60%
DY 5.22 5.22 5.00 4.48 5.07 5.00 4.90 4.28%
P/NAPS 4.06 4.19 4.68 5.33 4.53 4.57 4.81 -10.63%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 29/08/16 24/05/16 24/02/16 11/11/15 28/07/15 -
Price 1.12 1.12 1.18 1.21 1.28 1.40 1.42 -
P/RPS 3.11 4.04 6.62 13.67 3.54 5.01 7.29 -43.18%
P/EPS 29.87 39.24 106.31 180.60 37.32 40.70 51.45 -30.29%
EY 3.35 2.55 0.94 0.55 2.68 2.46 1.94 43.69%
DY 5.36 5.36 5.08 4.96 5.47 5.00 4.93 5.70%
P/NAPS 3.96 4.08 4.60 4.81 4.21 4.57 4.78 -11.74%

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