[SEG] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
10-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 77.14%
YoY- 52.06%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 215,094 202,090 240,406 249,456 248,692 258,156 264,864 -3.40%
PBT 45,986 41,454 45,580 43,354 27,424 17,456 41,196 1.84%
Tax -3,822 -5,048 -6,338 -5,578 -2,634 -1,818 -3,804 0.07%
NP 42,164 36,406 39,242 37,776 24,790 15,638 37,392 2.02%
-
NP to SH 42,174 36,408 39,260 37,852 24,892 16,076 37,550 1.95%
-
Tax Rate 8.31% 12.18% 13.91% 12.87% 9.60% 10.41% 9.23% -
Total Cost 172,930 165,684 201,164 211,680 223,902 242,518 227,472 -4.46%
-
Net Worth 113,756 105,984 98,461 102,292 107,716 185,670 202,035 -9.12%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - 86,897 95,235 -
Div Payout % - - - - - 540.54% 253.62% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 113,756 105,984 98,461 102,292 107,716 185,670 202,035 -9.12%
NOSH 1,264,563 1,264,563 1,264,563 1,264,563 1,264,000 724,144 680,253 10.87%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 19.60% 18.01% 16.32% 15.14% 9.97% 6.06% 14.12% -
ROE 37.07% 34.35% 39.87% 37.00% 23.11% 8.66% 18.59% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 17.55 16.34 19.41 20.14 20.09 35.65 38.94 -12.42%
EPS 3.44 2.94 3.16 3.06 2.02 2.22 5.52 -7.57%
DPS 0.00 0.00 0.00 0.00 0.00 12.00 14.00 -
NAPS 0.0928 0.0857 0.0795 0.0826 0.087 0.2564 0.297 -17.60%
Adjusted Per Share Value based on latest NOSH - 1,264,563
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 16.99 15.97 18.99 19.71 19.65 20.40 20.93 -3.41%
EPS 3.33 2.88 3.10 2.99 1.97 1.27 2.97 1.92%
DPS 0.00 0.00 0.00 0.00 0.00 6.87 7.52 -
NAPS 0.0899 0.0837 0.0778 0.0808 0.0851 0.1467 0.1596 -9.11%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.635 0.605 0.63 0.65 0.70 1.20 1.43 -
P/RPS 3.62 3.70 3.25 3.23 3.48 3.37 3.67 -0.22%
P/EPS 18.46 20.55 19.87 21.27 34.82 54.05 25.91 -5.48%
EY 5.42 4.87 5.03 4.70 2.87 1.85 3.86 5.81%
DY 0.00 0.00 0.00 0.00 0.00 10.00 9.79 -
P/NAPS 6.84 7.06 7.92 7.87 8.05 4.68 4.81 6.03%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 15/09/21 17/08/20 22/08/19 10/08/18 30/08/17 29/08/16 28/07/15 -
Price 0.635 0.605 0.63 0.655 0.66 1.18 1.42 -
P/RPS 3.62 3.70 3.25 3.25 3.29 3.31 3.65 -0.13%
P/EPS 18.46 20.55 19.87 21.43 32.83 53.15 25.72 -5.37%
EY 5.42 4.87 5.03 4.67 3.05 1.88 3.89 5.67%
DY 0.00 0.00 0.00 0.00 0.00 10.17 9.86 -
P/NAPS 6.84 7.06 7.92 7.93 7.59 4.60 4.78 6.14%

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