[SEG] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock

[SEG] SEG INTERNATIONAL BHD

Announcement Date

28-Jul-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- -13.2%

YoY- 34.59%

Quarter Report

Q2 Results - 2015.pdf

Latest QR

Upcoming QR

SEG's Result

SEG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	249,456	248,692	258,156	264,864	246,664	227,460	316,012	-3.86%
YoY %	0.31%	-3.67%	-2.53%	7.38%	8.44%	-28.02%	-	-
Horiz. %	78.94%	78.70%	81.69%	83.81%	78.06%	71.98%	100.00%	-
PBT	43,354	27,424	17,456	41,196	31,336	38,162	103,348	-13.47%
YoY %	58.09%	57.10%	-57.63%	31.47%	-17.89%	-63.07%	-	-
Horiz. %	41.95%	26.54%	16.89%	39.86%	30.32%	36.93%	100.00%	-
Tax	-5,578	-2,634	-1,818	-3,804	-3,662	-2,260	-19,660	-18.93%
YoY %	-111.77%	-44.88%	52.21%	-3.88%	-62.04%	88.50%	-	-
Horiz. %	28.37%	13.40%	9.25%	19.35%	18.63%	11.50%	100.00%	-
NP	37,776	24,790	15,638	37,392	27,674	35,902	83,688	-12.41%
YoY %	52.38%	58.52%	-58.18%	35.12%	-22.92%	-57.10%	-	-
Horiz. %	45.14%	29.62%	18.69%	44.68%	33.07%	42.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,852	24,892	16,076	37,550	27,900	36,948	84,046	-12.44%
YoY %	52.06%	54.84%	-57.19%	34.59%	-24.49%	-56.04%	-	-
Horiz. %	45.04%	29.62%	19.13%	44.68%	33.20%	43.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.87%	9.60%	10.41%	9.23%	11.69%	5.92%	19.02%	-
YoY %	34.06%	-7.78%	12.78%	-21.04%	97.47%	-68.87%	-	-
Horiz. %	67.67%	50.47%	54.73%	48.53%	61.46%	31.13%	100.00%	-
Total Cost	211,680	223,902	242,518	227,472	218,990	191,558	232,324	-1.53%
YoY %	-5.46%	-7.68%	6.61%	3.87%	14.32%	-17.55%	-	-
Horiz. %	91.11%	96.37%	104.39%	97.91%	94.26%	82.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	102,292	107,716	185,670	202,035	235,478	254,594	238,421	-13.14%
YoY %	-5.04%	-41.99%	-8.10%	-14.20%	-7.51%	6.78%	-	-
Horiz. %	42.90%	45.18%	77.87%	84.74%	98.77%	106.78%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	86,897	95,235	64,285	64,145	-	-
YoY %	-	-	-8.76%	48.14%	0.22%	0.00%	-	-
Horiz. %	-	-	135.47%	148.47%	100.22%	100.00%	-	-
Div Payout %	-	-	540.54%	253.62%	230.41%	173.61%	-	-
YoY %	-	-	113.13%	10.07%	32.72%	0.00%	-	-
Horiz. %	-	-	311.35%	146.09%	132.72%	100.00%	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	102,292	107,716	185,670	202,035	235,478	254,594	238,421	-13.14%
YoY %	-5.04%	-41.99%	-8.10%	-14.20%	-7.51%	6.78%	-	-
Horiz. %	42.90%	45.18%	77.87%	84.74%	98.77%	106.78%	100.00%	-
NOSH	1,264,563	1,264,000	724,144	680,253	642,857	641,458	546,462	15.00%
YoY %	0.04%	74.55%	6.45%	5.82%	0.22%	17.38%	-	-
Horiz. %	231.41%	231.31%	132.51%	124.48%	117.64%	117.38%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	15.14%	9.97%	6.06%	14.12%	11.22%	15.78%	26.48%	-
YoY %	51.86%	64.52%	-57.08%	25.85%	-28.90%	-40.41%	-	-
Horiz. %	57.18%	37.65%	22.89%	53.32%	42.37%	59.59%	100.00%	-
ROE	37.00%	23.11%	8.66%	18.59%	11.85%	14.51%	35.25%	-
YoY %	60.10%	166.86%	-53.42%	56.88%	-18.33%	-58.84%	-	-
Horiz. %	104.96%	65.56%	24.57%	52.74%	33.62%	41.16%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	20.14	20.09	35.65	38.94	38.37	35.46	57.83	-16.11%
YoY %	0.25%	-43.65%	-8.45%	1.49%	8.21%	-38.68%	-	-
Horiz. %	34.83%	34.74%	61.65%	67.34%	66.35%	61.32%	100.00%	-
EPS	3.06	2.02	2.22	5.52	4.34	5.76	15.38	-23.58%
YoY %	51.49%	-9.01%	-59.78%	27.19%	-24.65%	-62.55%	-	-
Horiz. %	19.90%	13.13%	14.43%	35.89%	28.22%	37.45%	100.00%	-
DPS	0.00	0.00	12.00	14.00	10.00	10.00	0.00	-
YoY %	0.00%	0.00%	-14.29%	40.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	120.00%	140.00%	100.00%	100.00%	-	-
NAPS	0.0826	0.087	0.2564	0.297	0.3663	0.3969	0.4363	-24.21%
YoY %	-5.06%	-66.07%	-13.67%	-18.92%	-7.71%	-9.03%	-	-
Horiz. %	18.93%	19.94%	58.77%	68.07%	83.96%	90.97%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 686,206
RPS	19.71	19.65	20.40	20.93	19.49	17.97	24.97	-3.86%
YoY %	0.31%	-3.68%	-2.53%	7.39%	8.46%	-28.03%	-	-
Horiz. %	78.93%	78.69%	81.70%	83.82%	78.05%	71.97%	100.00%	-
EPS	2.99	1.97	1.27	2.97	2.20	2.92	6.64	-12.44%
YoY %	51.78%	55.12%	-57.24%	35.00%	-24.66%	-56.02%	-	-
Horiz. %	45.03%	29.67%	19.13%	44.73%	33.13%	43.98%	100.00%	-
DPS	0.00	0.00	6.87	7.52	5.08	5.07	0.00	-
YoY %	0.00%	0.00%	-8.64%	48.03%	0.20%	0.00%	-	-
Horiz. %	0.00%	0.00%	135.50%	148.32%	100.20%	100.00%	-	-
NAPS	0.0808	0.0851	0.1467	0.1596	0.186	0.2011	0.1884	-13.15%
YoY %	-5.05%	-41.99%	-8.08%	-14.19%	-7.51%	6.74%	-	-
Horiz. %	42.89%	45.17%	77.87%	84.71%	98.73%	106.74%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.65	0.70	1.20	1.43	1.46	1.62	1.87	-
P/RPS	3.23	3.48	3.37	3.67	3.81	4.57	3.23	0.00%
YoY %	-7.18%	3.26%	-8.17%	-3.67%	-16.63%	41.49%	-	-
Horiz. %	100.00%	107.74%	104.33%	113.62%	117.96%	141.49%	100.00%	-
P/EPS	21.27	34.82	54.05	25.91	33.64	28.12	12.16	9.76%
YoY %	-38.91%	-35.58%	108.61%	-22.98%	19.63%	131.25%	-	-
Horiz. %	174.92%	286.35%	444.49%	213.08%	276.64%	231.25%	100.00%	-
EY	4.70	2.87	1.85	3.86	2.97	3.56	8.22	-8.89%
YoY %	63.76%	55.14%	-52.07%	29.97%	-16.57%	-56.69%	-	-
Horiz. %	57.18%	34.91%	22.51%	46.96%	36.13%	43.31%	100.00%	-
DY	0.00	0.00	10.00	9.79	6.85	6.17	0.00	-
YoY %	0.00%	0.00%	2.15%	42.92%	11.02%	0.00%	-	-
Horiz. %	0.00%	0.00%	162.07%	158.67%	111.02%	100.00%	-	-
P/NAPS	7.87	8.05	4.68	4.81	3.99	4.08	4.29	10.63%
YoY %	-2.24%	72.01%	-2.70%	20.55%	-2.21%	-4.90%	-	-
Horiz. %	183.45%	187.65%	109.09%	112.12%	93.01%	95.10%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	10/08/18	30/08/17	29/08/16	28/07/15	13/08/14	20/08/13	30/07/12	-
Price	0.655	0.66	1.18	1.42	1.43	1.56	2.02	-
P/RPS	3.25	3.29	3.31	3.65	3.73	4.40	3.49	-1.17%
YoY %	-1.22%	-0.60%	-9.32%	-2.14%	-15.23%	26.07%	-	-
Horiz. %	93.12%	94.27%	94.84%	104.58%	106.88%	126.07%	100.00%	-
P/EPS	21.43	32.83	53.15	25.72	32.95	27.08	13.13	8.50%
YoY %	-34.72%	-38.23%	106.65%	-21.94%	21.68%	106.25%	-	-
Horiz. %	163.21%	250.04%	404.80%	195.89%	250.95%	206.25%	100.00%	-
EY	4.67	3.05	1.88	3.89	3.03	3.69	7.61	-7.81%
YoY %	53.11%	62.23%	-51.67%	28.38%	-17.89%	-51.51%	-	-
Horiz. %	61.37%	40.08%	24.70%	51.12%	39.82%	48.49%	100.00%	-
DY	0.00	0.00	10.17	9.86	6.99	6.41	0.00	-
YoY %	0.00%	0.00%	3.14%	41.06%	9.05%	0.00%	-	-
Horiz. %	0.00%	0.00%	158.66%	153.82%	109.05%	100.00%	-	-
P/NAPS	7.93	7.59	4.60	4.78	3.90	3.93	4.63	9.37%
YoY %	4.48%	65.00%	-3.77%	22.56%	-0.76%	-15.12%	-	-
Horiz. %	171.27%	163.93%	99.35%	103.24%	84.23%	84.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos