[SEG] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -45.38%
YoY- 50.65%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 65,461 65,551 59,177 60,325 71,488 64,531 59,815 6.19%
PBT 17,670 15,586 6,091 10,946 21,115 9,718 3,994 169.25%
Tax -1,925 -2,021 -768 -1,169 -3,199 -826 -491 148.43%
NP 15,745 13,565 5,323 9,777 17,916 8,892 3,503 172.10%
-
NP to SH 15,756 13,584 5,342 9,798 17,938 8,919 3,527 170.99%
-
Tax Rate 10.89% 12.97% 12.61% 10.68% 15.15% 8.50% 12.29% -
Total Cost 49,716 51,986 53,854 50,548 53,572 55,639 56,312 -7.96%
-
Net Worth 118,619 102,292 88,283 91,114 125,297 107,716 99,547 12.38%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 43,328 - - - -
Div Payout % - - - 442.22% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 118,619 102,292 88,283 91,114 125,297 107,716 99,547 12.38%
NOSH 1,264,563 1,264,563 1,264,000 1,264,000 1,264,000 1,264,000 719,795 45.54%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 24.05% 20.69% 9.00% 16.21% 25.06% 13.78% 5.86% -
ROE 13.28% 13.28% 6.05% 10.75% 14.32% 8.28% 3.54% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.29 5.29 4.78 4.87 5.77 5.21 8.31 -25.97%
EPS 1.27 1.10 0.43 0.79 1.45 0.72 0.49 88.57%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.0958 0.0826 0.0713 0.0736 0.1012 0.087 0.1383 -21.69%
Adjusted Per Share Value based on latest NOSH - 1,264,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.17 5.18 4.68 4.77 5.65 5.10 4.73 6.10%
EPS 1.24 1.07 0.42 0.77 1.42 0.70 0.28 169.43%
DPS 0.00 0.00 0.00 3.42 0.00 0.00 0.00 -
NAPS 0.0937 0.0808 0.0697 0.072 0.099 0.0851 0.0786 12.41%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.645 0.65 0.655 0.685 0.675 0.70 1.08 -
P/RPS 12.20 12.28 13.70 14.06 11.69 13.43 13.00 -4.14%
P/EPS 50.69 59.26 151.82 86.55 46.59 97.17 220.41 -62.42%
EY 1.97 1.69 0.66 1.16 2.15 1.03 0.45 167.36%
DY 0.00 0.00 0.00 5.11 0.00 0.00 0.00 -
P/NAPS 6.73 7.87 9.19 9.31 6.67 8.05 7.81 -9.43%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 10/08/18 15/05/18 27/02/18 24/11/17 30/08/17 25/05/17 -
Price 0.645 0.655 0.655 0.65 0.65 0.66 1.25 -
P/RPS 12.20 12.37 13.70 13.34 11.26 12.66 15.04 -13.01%
P/EPS 50.69 59.71 151.82 82.13 44.86 91.62 255.10 -65.91%
EY 1.97 1.67 0.66 1.22 2.23 1.09 0.39 194.10%
DY 0.00 0.00 0.00 5.38 0.00 0.00 0.00 -
P/NAPS 6.73 7.93 9.19 8.83 6.42 7.59 9.04 -17.84%

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