[SEG] QoQ Quarter Result on 30-Jun-2018 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
10-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 154.29%
YoY- 52.3%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 59,675 62,135 65,461 65,551 59,177 60,325 71,488 -11.35%
PBT 11,195 8,430 17,670 15,586 6,091 10,946 21,115 -34.51%
Tax -1,106 -946 -1,925 -2,021 -768 -1,169 -3,199 -50.77%
NP 10,089 7,484 15,745 13,565 5,323 9,777 17,916 -31.83%
-
NP to SH 10,092 7,474 15,756 13,584 5,342 9,798 17,938 -31.87%
-
Tax Rate 9.88% 11.22% 10.89% 12.97% 12.61% 10.68% 15.15% -
Total Cost 49,586 54,651 49,716 51,986 53,854 50,548 53,572 -5.02%
-
Net Worth 88,925 92,493 118,619 102,292 88,283 91,114 125,297 -20.45%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 34,050 - - - 43,328 - -
Div Payout % - 455.59% - - - 442.22% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 88,925 92,493 118,619 102,292 88,283 91,114 125,297 -20.45%
NOSH 1,264,563 1,264,563 1,264,563 1,264,563 1,264,000 1,264,000 1,264,000 0.02%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 16.91% 12.04% 24.05% 20.69% 9.00% 16.21% 25.06% -
ROE 11.35% 8.08% 13.28% 13.28% 6.05% 10.75% 14.32% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.82 5.02 5.29 5.29 4.78 4.87 5.77 -11.31%
EPS 0.81 0.60 1.27 1.10 0.43 0.79 1.45 -32.19%
DPS 0.00 2.75 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.0718 0.0747 0.0958 0.0826 0.0713 0.0736 0.1012 -20.46%
Adjusted Per Share Value based on latest NOSH - 1,264,563
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.71 4.91 5.17 5.18 4.68 4.77 5.65 -11.43%
EPS 0.80 0.59 1.24 1.07 0.42 0.77 1.42 -31.81%
DPS 0.00 2.69 0.00 0.00 0.00 3.42 0.00 -
NAPS 0.0703 0.0731 0.0937 0.0808 0.0697 0.072 0.099 -20.42%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.63 0.645 0.645 0.65 0.655 0.685 0.675 -
P/RPS 13.08 12.85 12.20 12.28 13.70 14.06 11.69 7.78%
P/EPS 77.32 106.86 50.69 59.26 151.82 86.55 46.59 40.21%
EY 1.29 0.94 1.97 1.69 0.66 1.16 2.15 -28.88%
DY 0.00 4.26 0.00 0.00 0.00 5.11 0.00 -
P/NAPS 8.77 8.63 6.73 7.87 9.19 9.31 6.67 20.03%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 26/02/19 15/11/18 10/08/18 15/05/18 27/02/18 24/11/17 -
Price 0.63 0.64 0.645 0.655 0.655 0.65 0.65 -
P/RPS 13.08 12.75 12.20 12.37 13.70 13.34 11.26 10.51%
P/EPS 77.32 106.03 50.69 59.71 151.82 82.13 44.86 43.80%
EY 1.29 0.94 1.97 1.67 0.66 1.22 2.23 -30.59%
DY 0.00 4.30 0.00 0.00 0.00 5.38 0.00 -
P/NAPS 8.77 8.57 6.73 7.93 9.19 8.83 6.42 23.13%

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