[SEG] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -5.54%
YoY- -0.69%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 199,070 204,989 213,939 220,319 224,312 226,437 223,499 -7.44%
PBT 30,015 40,048 45,268 47,176 52,319 53,503 52,264 -30.97%
Tax -3,509 -3,992 -5,156 -3,967 -6,564 -7,080 -6,023 -30.31%
NP 26,506 36,056 40,112 43,209 45,755 46,423 46,241 -31.06%
-
NP to SH 26,516 36,063 40,117 43,202 45,738 46,410 46,233 -31.04%
-
Tax Rate 11.69% 9.97% 11.39% 8.41% 12.55% 13.23% 11.52% -
Total Cost 172,564 168,933 173,827 177,110 178,557 180,014 177,258 -1.77%
-
Net Worth 134,796 132,273 127,932 143,087 133,038 133,125 160,951 -11.17%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 24,484 36,746 73,521 49,036 49,036 36,774 - -
Div Payout % 92.34% 101.89% 183.27% 113.51% 107.21% 79.24% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 134,796 132,273 127,932 143,087 133,038 133,125 160,951 -11.17%
NOSH 1,265,742 1,265,742 1,265,742 1,265,444 1,264,974 1,264,563 1,264,563 0.06%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 13.31% 17.59% 18.75% 19.61% 20.40% 20.50% 20.69% -
ROE 19.67% 27.26% 31.36% 30.19% 34.38% 34.86% 28.72% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 16.27 16.75 17.48 17.97 18.29 18.47 18.23 -7.32%
EPS 2.17 2.95 3.28 3.52 3.73 3.79 3.77 -30.87%
DPS 2.00 3.00 6.00 4.00 4.00 3.00 0.00 -
NAPS 0.1102 0.1081 0.1045 0.1167 0.1085 0.1086 0.1313 -11.05%
Adjusted Per Share Value based on latest NOSH - 1,265,444
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 15.73 16.20 16.90 17.41 17.72 17.89 17.66 -7.44%
EPS 2.09 2.85 3.17 3.41 3.61 3.67 3.65 -31.11%
DPS 1.93 2.90 5.81 3.87 3.87 2.91 0.00 -
NAPS 0.1065 0.1045 0.1011 0.113 0.1051 0.1052 0.1272 -11.19%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.665 0.695 0.645 0.625 0.635 0.63 0.64 -
P/RPS 4.09 4.15 3.69 3.48 3.47 3.41 3.51 10.76%
P/EPS 30.68 23.58 19.68 17.74 17.02 16.64 16.97 48.56%
EY 3.26 4.24 5.08 5.64 5.87 6.01 5.89 -32.66%
DY 3.01 4.32 9.30 6.40 6.30 4.76 0.00 -
P/NAPS 6.03 6.43 6.17 5.36 5.85 5.80 4.87 15.35%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 16/08/23 19/05/23 27/02/23 29/11/22 17/08/22 18/05/22 28/02/22 -
Price 0.655 0.70 0.65 0.65 0.635 0.63 0.635 -
P/RPS 4.02 4.18 3.72 3.62 3.47 3.41 3.48 10.12%
P/EPS 30.22 23.75 19.84 18.45 17.02 16.64 16.84 47.83%
EY 3.31 4.21 5.04 5.42 5.87 6.01 5.94 -32.35%
DY 3.05 4.29 9.23 6.15 6.30 4.76 0.00 -
P/NAPS 5.94 6.48 6.22 5.57 5.85 5.80 4.84 14.67%

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