[SEG] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -48.25%
YoY- 3454.1%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 71,488 64,531 59,815 60,063 70,992 64,698 64,380 7.22%
PBT 21,115 9,718 3,994 7,183 14,135 3,467 5,261 152.33%
Tax -3,199 -826 -491 -783 -1,429 -425 -484 251.78%
NP 17,916 8,892 3,503 6,400 12,706 3,042 4,777 141.19%
-
NP to SH 17,938 8,919 3,527 6,504 12,569 3,165 4,873 138.21%
-
Tax Rate 15.15% 8.50% 12.29% 10.90% 10.11% 12.26% 9.20% -
Total Cost 53,572 55,639 56,312 53,663 58,286 61,656 59,603 -6.85%
-
Net Worth 125,297 107,716 99,547 204,514 198,347 184,433 182,773 -22.23%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - 43,638 -
Div Payout % - - - - - - 895.52% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 125,297 107,716 99,547 204,514 198,347 184,433 182,773 -22.23%
NOSH 1,264,000 1,264,000 719,795 722,666 748,097 719,318 727,313 44.50%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 25.06% 13.78% 5.86% 10.66% 17.90% 4.70% 7.42% -
ROE 14.32% 8.28% 3.54% 3.18% 6.34% 1.72% 2.67% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.77 5.21 8.31 8.31 9.83 8.99 8.85 -24.79%
EPS 1.45 0.72 0.49 0.90 1.74 0.44 0.67 67.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 0.1012 0.087 0.1383 0.283 0.2747 0.2564 0.2513 -45.43%
Adjusted Per Share Value based on latest NOSH - 722,666
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.65 5.10 4.73 4.75 5.61 5.11 5.09 7.19%
EPS 1.42 0.70 0.28 0.51 0.99 0.25 0.38 140.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.45 -
NAPS 0.099 0.0851 0.0786 0.1616 0.1567 0.1457 0.1444 -22.23%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.675 0.70 1.08 1.15 1.15 1.20 1.34 -
P/RPS 11.69 13.43 13.00 13.84 11.70 13.34 15.14 -15.82%
P/EPS 46.59 97.17 220.41 127.78 66.06 272.73 200.00 -62.10%
EY 2.15 1.03 0.45 0.78 1.51 0.37 0.50 164.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.48 -
P/NAPS 6.67 8.05 7.81 4.06 4.19 4.68 5.33 16.11%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 30/08/17 25/05/17 23/02/17 24/11/16 29/08/16 24/05/16 -
Price 0.65 0.66 1.25 1.12 1.12 1.18 1.21 -
P/RPS 11.26 12.66 15.04 13.48 11.39 13.12 13.67 -12.11%
P/EPS 44.86 91.62 255.10 124.44 64.34 268.18 180.60 -60.45%
EY 2.23 1.09 0.39 0.80 1.55 0.37 0.55 154.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.96 -
P/NAPS 6.42 7.59 9.04 3.96 4.08 4.60 4.81 21.20%

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