[SEG] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -76.06%
YoY- 88.92%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 243,972 185,190 120,203 59,675 252,324 190,189 124,728 56.21%
PBT 49,637 40,394 22,790 11,195 47,777 39,347 21,677 73.46%
Tax -4,525 -4,220 -3,169 -1,106 -5,660 -4,714 -2,789 37.95%
NP 45,112 36,174 19,621 10,089 42,117 34,633 18,888 78.39%
-
NP to SH 45,132 36,188 19,630 10,092 42,156 34,682 18,926 78.20%
-
Tax Rate 9.12% 10.45% 13.91% 9.88% 11.85% 11.98% 12.87% -
Total Cost 198,860 149,016 100,582 49,586 210,207 155,556 105,840 52.08%
-
Net Worth 93,507 114,686 98,461 88,925 92,493 118,619 102,292 -5.79%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 30,962 - - - 34,050 - - -
Div Payout % 68.61% - - - 80.77% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 93,507 114,686 98,461 88,925 92,493 118,619 102,292 -5.79%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 18.49% 19.53% 16.32% 16.91% 16.69% 18.21% 15.14% -
ROE 48.27% 31.55% 19.94% 11.35% 45.58% 29.24% 18.50% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 19.70 14.95 9.71 4.82 20.38 15.36 10.07 56.22%
EPS 3.64 2.92 1.58 0.81 3.40 2.80 1.53 77.93%
DPS 2.50 0.00 0.00 0.00 2.75 0.00 0.00 -
NAPS 0.0755 0.0926 0.0795 0.0718 0.0747 0.0958 0.0826 -5.80%
Adjusted Per Share Value based on latest NOSH - 1,264,563
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 19.28 14.63 9.50 4.71 19.93 15.03 9.85 56.28%
EPS 3.57 2.86 1.55 0.80 3.33 2.74 1.50 77.97%
DPS 2.45 0.00 0.00 0.00 2.69 0.00 0.00 -
NAPS 0.0739 0.0906 0.0778 0.0703 0.0731 0.0937 0.0808 -5.76%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.635 0.63 0.63 0.63 0.645 0.645 0.65 -
P/RPS 3.22 4.21 6.49 13.08 3.17 4.20 6.45 -36.98%
P/EPS 17.43 21.56 39.75 77.32 18.94 23.03 42.53 -44.73%
EY 5.74 4.64 2.52 1.29 5.28 4.34 2.35 81.07%
DY 3.94 0.00 0.00 0.00 4.26 0.00 0.00 -
P/NAPS 8.41 6.80 7.92 8.77 8.63 6.73 7.87 4.51%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 25/11/19 22/08/19 28/05/19 26/02/19 15/11/18 10/08/18 -
Price 0.63 0.64 0.63 0.63 0.64 0.645 0.655 -
P/RPS 3.20 4.28 6.49 13.08 3.14 4.20 6.50 -37.57%
P/EPS 17.29 21.90 39.75 77.32 18.80 23.03 42.86 -45.31%
EY 5.78 4.57 2.52 1.29 5.32 4.34 2.33 82.94%
DY 3.97 0.00 0.00 0.00 4.30 0.00 0.00 -
P/NAPS 8.34 6.91 7.92 8.77 8.57 6.73 7.93 3.40%

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