[SEG] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
15-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -28.1%
YoY- -55.87%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 186,615 190,125 186,455 193,467 199,070 204,989 213,939 -8.71%
PBT 5,460 8,433 10,260 22,957 30,015 40,048 45,268 -75.61%
Tax 1,644 2,098 1,306 -3,897 -3,509 -3,992 -5,156 -
NP 7,104 10,531 11,566 19,060 26,506 36,056 40,112 -68.49%
-
NP to SH 7,121 10,549 11,578 19,064 26,516 36,063 40,117 -68.44%
-
Tax Rate -30.11% -24.88% -12.73% 16.98% 11.69% 9.97% 11.39% -
Total Cost 179,511 179,594 174,889 174,407 172,564 168,933 173,827 2.17%
-
Net Worth 124,631 126,488 123,430 122,602 134,796 132,273 127,932 -1.72%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 15,906 15,906 15,906 40,391 24,484 36,746 73,521 -63.99%
Div Payout % 223.37% 150.79% 137.39% 211.87% 92.34% 101.89% 183.27% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 124,631 126,488 123,430 122,602 134,796 132,273 127,932 -1.72%
NOSH 1,265,742 1,265,742 1,265,742 1,265,742 1,265,742 1,265,742 1,265,742 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 3.81% 5.54% 6.20% 9.85% 13.31% 17.59% 18.75% -
ROE 5.71% 8.34% 9.38% 15.55% 19.67% 27.26% 31.36% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 15.27 15.56 15.24 15.81 16.27 16.75 17.48 -8.62%
EPS 0.58 0.86 0.95 1.56 2.17 2.95 3.28 -68.52%
DPS 1.30 1.30 1.30 3.30 2.00 3.00 6.00 -63.95%
NAPS 0.102 0.1035 0.1009 0.1002 0.1102 0.1081 0.1045 -1.60%
Adjusted Per Share Value based on latest NOSH - 1,265,742
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 14.74 15.02 14.73 15.28 15.73 16.20 16.90 -8.72%
EPS 0.56 0.83 0.91 1.51 2.09 2.85 3.17 -68.54%
DPS 1.26 1.26 1.26 3.19 1.93 2.90 5.81 -63.93%
NAPS 0.0985 0.0999 0.0975 0.0969 0.1065 0.1045 0.1011 -1.72%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.63 0.65 0.65 0.655 0.665 0.695 0.645 -
P/RPS 4.12 4.18 4.26 4.14 4.09 4.15 3.69 7.63%
P/EPS 108.10 75.30 68.68 42.04 30.68 23.58 19.68 211.63%
EY 0.93 1.33 1.46 2.38 3.26 4.24 5.08 -67.79%
DY 2.06 2.00 2.00 5.04 3.01 4.32 9.30 -63.42%
P/NAPS 6.18 6.28 6.44 6.54 6.03 6.43 6.17 0.10%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 20/08/24 16/05/24 27/02/24 15/11/23 16/08/23 19/05/23 27/02/23 -
Price 0.615 0.64 0.655 0.655 0.655 0.70 0.65 -
P/RPS 4.03 4.11 4.30 4.14 4.02 4.18 3.72 5.48%
P/EPS 105.53 74.14 69.21 42.04 30.22 23.75 19.84 205.02%
EY 0.95 1.35 1.44 2.38 3.31 4.21 5.04 -67.15%
DY 2.11 2.03 1.98 5.04 3.05 4.29 9.23 -62.64%
P/NAPS 6.03 6.18 6.49 6.54 5.94 6.48 6.22 -2.04%

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