[SEG] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -79.3%
YoY- -7.42%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 204,124 151,779 101,045 51,976 243,972 185,190 120,203 42.10%
PBT 45,172 34,339 20,727 10,489 49,637 40,394 22,790 57.46%
Tax -5,996 -3,898 -2,524 -1,145 -4,525 -4,220 -3,169 52.68%
NP 39,176 30,441 18,203 9,344 45,112 36,174 19,621 58.23%
-
NP to SH 39,181 30,446 18,204 9,343 45,132 36,188 19,630 58.19%
-
Tax Rate 13.27% 11.35% 12.18% 10.92% 9.12% 10.45% 13.91% -
Total Cost 164,948 121,338 82,842 42,632 198,860 149,016 100,582 38.85%
-
Net Worth 91,541 117,401 105,984 101,666 93,507 114,686 98,461 -4.72%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 30,392 - - - 30,962 - - -
Div Payout % 77.57% - - - 68.61% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 91,541 117,401 105,984 101,666 93,507 114,686 98,461 -4.72%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 19.19% 20.06% 18.01% 17.98% 18.49% 19.53% 16.32% -
ROE 42.80% 25.93% 17.18% 9.19% 48.27% 31.55% 19.94% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 16.79 12.29 8.17 4.20 19.70 14.95 9.71 43.82%
EPS 3.18 2.47 1.47 0.75 3.64 2.92 1.58 59.07%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.0753 0.0951 0.0857 0.0821 0.0755 0.0926 0.0795 -3.53%
Adjusted Per Share Value based on latest NOSH - 1,264,563
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 16.13 11.99 7.98 4.11 19.28 14.63 9.50 42.09%
EPS 3.10 2.41 1.44 0.74 3.57 2.86 1.55 58.40%
DPS 2.40 0.00 0.00 0.00 2.45 0.00 0.00 -
NAPS 0.0723 0.0928 0.0837 0.0803 0.0739 0.0906 0.0778 -4.74%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.63 0.635 0.605 0.62 0.635 0.63 0.63 -
P/RPS 3.75 5.16 7.40 14.77 3.22 4.21 6.49 -30.51%
P/EPS 19.55 25.75 41.10 82.18 17.43 21.56 39.75 -37.55%
EY 5.12 3.88 2.43 1.22 5.74 4.64 2.52 60.07%
DY 3.97 0.00 0.00 0.00 3.94 0.00 0.00 -
P/NAPS 8.37 6.68 7.06 7.55 8.41 6.80 7.92 3.73%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 10/03/21 18/11/20 17/08/20 28/05/20 28/02/20 25/11/19 22/08/19 -
Price 0.00 0.635 0.605 0.61 0.63 0.64 0.63 -
P/RPS 0.00 5.16 7.40 14.53 3.20 4.28 6.49 -
P/EPS 0.00 25.75 41.10 80.85 17.29 21.90 39.75 -
EY 0.00 3.88 2.43 1.24 5.78 4.57 2.52 -
DY 0.00 0.00 0.00 0.00 3.97 0.00 0.00 -
P/NAPS 0.00 6.68 7.06 7.43 8.34 6.91 7.92 -

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