[SEG] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 35.03%
YoY- 88.92%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 58,745 64,987 60,528 59,675 62,135 65,461 65,551 -7.02%
PBT 10,979 17,604 11,595 11,195 8,430 17,670 15,586 -20.78%
Tax -305 -1,051 -2,063 -1,106 -946 -1,925 -2,021 -71.55%
NP 10,674 16,553 9,532 10,089 7,484 15,745 13,565 -14.73%
-
NP to SH 10,680 16,558 9,538 10,092 7,474 15,756 13,584 -14.77%
-
Tax Rate 2.78% 5.97% 17.79% 9.88% 11.22% 10.89% 12.97% -
Total Cost 48,071 48,434 50,996 49,586 54,651 49,716 51,986 -5.07%
-
Net Worth 93,507 114,686 98,461 88,925 92,493 118,619 102,292 -5.79%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 30,962 - - - 34,050 - - -
Div Payout % 289.91% - - - 455.59% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 93,507 114,686 98,461 88,925 92,493 118,619 102,292 -5.79%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 18.17% 25.47% 15.75% 16.91% 12.04% 24.05% 20.69% -
ROE 11.42% 14.44% 9.69% 11.35% 8.08% 13.28% 13.28% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.74 5.25 4.89 4.82 5.02 5.29 5.29 -7.03%
EPS 0.86 1.34 0.77 0.81 0.60 1.27 1.10 -15.09%
DPS 2.50 0.00 0.00 0.00 2.75 0.00 0.00 -
NAPS 0.0755 0.0926 0.0795 0.0718 0.0747 0.0958 0.0826 -5.80%
Adjusted Per Share Value based on latest NOSH - 1,264,563
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.64 5.13 4.78 4.71 4.91 5.17 5.18 -7.05%
EPS 0.84 1.31 0.75 0.80 0.59 1.24 1.07 -14.86%
DPS 2.45 0.00 0.00 0.00 2.69 0.00 0.00 -
NAPS 0.0739 0.0906 0.0778 0.0703 0.0731 0.0937 0.0808 -5.76%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.635 0.63 0.63 0.63 0.645 0.645 0.65 -
P/RPS 13.39 12.01 12.89 13.08 12.85 12.20 12.28 5.92%
P/EPS 73.64 47.12 81.81 77.32 106.86 50.69 59.26 15.53%
EY 1.36 2.12 1.22 1.29 0.94 1.97 1.69 -13.44%
DY 3.94 0.00 0.00 0.00 4.26 0.00 0.00 -
P/NAPS 8.41 6.80 7.92 8.77 8.63 6.73 7.87 4.51%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 25/11/19 22/08/19 28/05/19 26/02/19 15/11/18 10/08/18 -
Price 0.63 0.64 0.63 0.63 0.64 0.645 0.655 -
P/RPS 13.28 12.20 12.89 13.08 12.75 12.20 12.37 4.83%
P/EPS 73.06 47.87 81.81 77.32 106.03 50.69 59.71 14.35%
EY 1.37 2.09 1.22 1.29 0.94 1.97 1.67 -12.33%
DY 3.97 0.00 0.00 0.00 4.30 0.00 0.00 -
P/NAPS 8.34 6.91 7.92 8.77 8.57 6.73 7.93 3.40%

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