[SEG] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -45.77%
YoY- -27.62%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 60,325 71,488 64,531 59,815 60,063 70,992 64,698 -4.54%
PBT 10,946 21,115 9,718 3,994 7,183 14,135 3,467 114.76%
Tax -1,169 -3,199 -826 -491 -783 -1,429 -425 95.95%
NP 9,777 17,916 8,892 3,503 6,400 12,706 3,042 117.32%
-
NP to SH 9,798 17,938 8,919 3,527 6,504 12,569 3,165 111.97%
-
Tax Rate 10.68% 15.15% 8.50% 12.29% 10.90% 10.11% 12.26% -
Total Cost 50,548 53,572 55,639 56,312 53,663 58,286 61,656 -12.37%
-
Net Worth 91,114 125,297 107,716 99,547 204,514 198,347 184,433 -37.42%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 43,328 - - - - - - -
Div Payout % 442.22% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 91,114 125,297 107,716 99,547 204,514 198,347 184,433 -37.42%
NOSH 1,264,000 1,264,000 1,264,000 719,795 722,666 748,097 719,318 45.46%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.21% 25.06% 13.78% 5.86% 10.66% 17.90% 4.70% -
ROE 10.75% 14.32% 8.28% 3.54% 3.18% 6.34% 1.72% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.87 5.77 5.21 8.31 8.31 9.83 8.99 -33.47%
EPS 0.79 1.45 0.72 0.49 0.90 1.74 0.44 47.56%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0736 0.1012 0.087 0.1383 0.283 0.2747 0.2564 -56.38%
Adjusted Per Share Value based on latest NOSH - 719,795
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.77 5.65 5.10 4.73 4.75 5.61 5.11 -4.47%
EPS 0.77 1.42 0.70 0.28 0.51 0.99 0.25 111.25%
DPS 3.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.099 0.0851 0.0786 0.1616 0.1567 0.1457 -37.41%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.685 0.675 0.70 1.08 1.15 1.15 1.20 -
P/RPS 14.06 11.69 13.43 13.00 13.84 11.70 13.34 3.55%
P/EPS 86.55 46.59 97.17 220.41 127.78 66.06 272.73 -53.37%
EY 1.16 2.15 1.03 0.45 0.78 1.51 0.37 113.76%
DY 5.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.31 6.67 8.05 7.81 4.06 4.19 4.68 57.97%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 30/08/17 25/05/17 23/02/17 24/11/16 29/08/16 -
Price 0.65 0.65 0.66 1.25 1.12 1.12 1.18 -
P/RPS 13.34 11.26 12.66 15.04 13.48 11.39 13.12 1.11%
P/EPS 82.13 44.86 91.62 255.10 124.44 64.34 268.18 -54.46%
EY 1.22 2.23 1.09 0.39 0.80 1.55 0.37 121.05%
DY 5.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.83 6.42 7.59 9.04 3.96 4.08 4.60 54.27%

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