[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
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 249,456 248,692 258,156 264,864 246,664 227,460 316,012 -3.86%
PBT 43,354 27,424 17,456 41,196 31,336 38,162 103,348 -13.47%
Tax -5,578 -2,634 -1,818 -3,804 -3,662 -2,260 -19,660 -18.93%
NP 37,776 24,790 15,638 37,392 27,674 35,902 83,688 -12.41%
-
NP to SH 37,852 24,892 16,076 37,550 27,900 36,948 84,046 -12.44%
-
Tax Rate 12.87% 9.60% 10.41% 9.23% 11.69% 5.92% 19.02% -
Total Cost 211,680 223,902 242,518 227,472 218,990 191,558 232,324 -1.53%
-
Net Worth 102,292 107,716 185,670 202,035 235,478 254,594 238,421 -13.14%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 86,897 95,235 64,285 64,145 - -
Div Payout % - - 540.54% 253.62% 230.41% 173.61% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 102,292 107,716 185,670 202,035 235,478 254,594 238,421 -13.14%
NOSH 1,264,563 1,264,000 724,144 680,253 642,857 641,458 546,462 15.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 15.14% 9.97% 6.06% 14.12% 11.22% 15.78% 26.48% -
ROE 37.00% 23.11% 8.66% 18.59% 11.85% 14.51% 35.25% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 20.14 20.09 35.65 38.94 38.37 35.46 57.83 -16.11%
EPS 3.06 2.02 2.22 5.52 4.34 5.76 15.38 -23.58%
DPS 0.00 0.00 12.00 14.00 10.00 10.00 0.00 -
NAPS 0.0826 0.087 0.2564 0.297 0.3663 0.3969 0.4363 -24.21%
Adjusted Per Share Value based on latest NOSH - 686,206
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.71 19.65 20.40 20.93 19.49 17.97 24.97 -3.86%
EPS 2.99 1.97 1.27 2.97 2.20 2.92 6.64 -12.44%
DPS 0.00 0.00 6.87 7.52 5.08 5.07 0.00 -
NAPS 0.0808 0.0851 0.1467 0.1596 0.186 0.2011 0.1884 -13.15%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
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%
P/EPS 21.27 34.82 54.05 25.91 33.64 28.12 12.16 9.76%
EY 4.70 2.87 1.85 3.86 2.97 3.56 8.22 -8.89%
DY 0.00 0.00 10.00 9.79 6.85 6.17 0.00 -
P/NAPS 7.87 8.05 4.68 4.81 3.99 4.08 4.29 10.63%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
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%
P/EPS 21.43 32.83 53.15 25.72 32.95 27.08 13.13 8.50%
EY 4.67 3.05 1.88 3.89 3.03 3.69 7.61 -7.81%
DY 0.00 0.00 10.17 9.86 6.99 6.41 0.00 -
P/NAPS 7.93 7.59 4.60 4.78 3.90 3.93 4.63 9.37%

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