[SEG] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
15-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 24.41%
YoY- 15.84%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 187,302 186,982 216,720 215,094 202,090 240,406 249,456 -4.65%
PBT 5,988 15,586 46,094 45,986 41,454 45,580 43,354 -28.08%
Tax -934 -1,610 -4,904 -3,822 -5,048 -6,338 -5,578 -25.73%
NP 5,054 13,976 41,190 42,164 36,406 39,242 37,776 -28.46%
-
NP to SH 5,066 13,978 41,182 42,174 36,408 39,260 37,852 -28.45%
-
Tax Rate 15.60% 10.33% 10.64% 8.31% 12.18% 13.91% 12.87% -
Total Cost 182,248 173,006 175,530 172,930 165,684 201,164 211,680 -2.46%
-
Net Worth 124,631 134,796 133,038 113,756 105,984 98,461 102,292 3.34%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - 98,093 - - - - -
Div Payout % - - 238.19% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 124,631 134,796 133,038 113,756 105,984 98,461 102,292 3.34%
NOSH 1,265,742 1,265,742 1,264,974 1,264,563 1,264,563 1,264,563 1,264,563 0.01%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.70% 7.47% 19.01% 19.60% 18.01% 16.32% 15.14% -
ROE 4.06% 10.37% 30.95% 37.07% 34.35% 39.87% 37.00% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 15.33 15.29 17.67 17.55 16.34 19.41 20.14 -4.44%
EPS 0.42 1.14 3.36 3.44 2.94 3.16 3.06 -28.15%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.1102 0.1085 0.0928 0.0857 0.0795 0.0826 3.57%
Adjusted Per Share Value based on latest NOSH - 1,264,563
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 14.80 14.77 17.12 16.99 15.97 18.99 19.71 -4.65%
EPS 0.40 1.10 3.25 3.33 2.88 3.10 2.99 -28.46%
DPS 0.00 0.00 7.75 0.00 0.00 0.00 0.00 -
NAPS 0.0985 0.1065 0.1051 0.0899 0.0837 0.0778 0.0808 3.35%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.63 0.665 0.635 0.635 0.605 0.63 0.65 -
P/RPS 4.11 4.35 3.59 3.62 3.70 3.25 3.23 4.09%
P/EPS 151.95 58.19 18.91 18.46 20.55 19.87 21.27 38.73%
EY 0.66 1.72 5.29 5.42 4.87 5.03 4.70 -27.88%
DY 0.00 0.00 12.60 0.00 0.00 0.00 0.00 -
P/NAPS 6.18 6.03 5.85 6.84 7.06 7.92 7.87 -3.94%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 20/08/24 16/08/23 17/08/22 15/09/21 17/08/20 22/08/19 10/08/18 -
Price 0.615 0.655 0.635 0.635 0.605 0.63 0.655 -
P/RPS 4.01 4.28 3.59 3.62 3.70 3.25 3.25 3.56%
P/EPS 148.33 57.32 18.91 18.46 20.55 19.87 21.43 38.00%
EY 0.67 1.74 5.29 5.42 4.87 5.03 4.67 -27.62%
DY 0.00 0.00 12.60 0.00 0.00 0.00 0.00 -
P/NAPS 6.03 5.94 5.85 6.84 7.06 7.92 7.93 -4.45%

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