[SEG] QoQ TTM 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- -4.96%
YoY- 42.32%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 256,159 255,897 255,401 255,568 260,133 259,453 249,829 1.67%
PBT 45,773 42,010 35,030 28,779 30,046 22,707 14,927 110.63%
Tax -5,685 -5,299 -3,529 -3,128 -3,121 -1,999 -1,908 106.65%
NP 40,088 36,711 31,501 25,651 26,925 20,708 13,019 111.21%
-
NP to SH 40,182 36,888 31,519 25,765 27,111 20,790 13,309 108.47%
-
Tax Rate 12.42% 12.61% 10.07% 10.87% 10.39% 8.80% 12.78% -
Total Cost 216,071 219,186 223,900 229,917 233,208 238,745 236,810 -5.91%
-
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 - - - 43,638 43,638 43,638 -0.47%
Div Payout % 107.83% - - - 160.96% 209.90% 327.89% -
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 15.65% 14.35% 12.33% 10.04% 10.35% 7.98% 5.21% -
ROE 44.10% 29.44% 29.26% 25.88% 13.26% 10.48% 7.22% -
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 20.69 20.67 20.63 35.51 36.00 35.93 34.73 -29.13%
EPS 3.25 2.98 2.55 3.58 3.75 2.88 1.85 45.44%
DPS 3.50 0.00 0.00 0.00 6.00 6.04 6.07 -30.65%
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 20.81 20.79 20.75 20.77 21.14 21.08 20.30 1.66%
EPS 3.26 3.00 2.56 2.09 2.20 1.69 1.08 108.44%
DPS 3.52 0.00 0.00 0.00 3.55 3.55 3.55 -0.56%
NAPS 0.074 0.1018 0.0875 0.0809 0.1662 0.1612 0.1499 -37.45%
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 3.31 3.27 3.39 3.04 3.19 3.20 3.46 -2.90%
P/EPS 21.10 22.66 27.50 30.17 30.65 39.94 64.86 -52.60%
EY 4.74 4.41 3.64 3.31 3.26 2.50 1.54 111.16%
DY 5.11 0.00 0.00 0.00 5.22 5.26 5.06 0.65%
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 3.14 3.14 3.20 3.52 3.11 3.12 3.40 -5.15%
P/EPS 20.03 21.82 25.93 34.92 29.85 38.90 63.78 -53.70%
EY 4.99 4.58 3.86 2.86 3.35 2.57 1.57 115.71%
DY 5.38 0.00 0.00 0.00 5.36 5.40 5.14 3.08%
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