[SEG] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -13.48%
YoY- -9.29%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 183,992 219,792 208,040 207,904 238,700 236,708 239,260 -4.28%
PBT 21,116 41,996 37,040 41,956 44,780 24,364 15,976 4.75%
Tax -2,724 -7,380 -3,152 -4,580 -4,424 -3,072 -1,964 5.60%
NP 18,392 34,616 33,888 37,376 40,356 21,292 14,012 4.63%
-
NP to SH 18,392 34,608 33,900 37,372 40,368 21,368 14,108 4.51%
-
Tax Rate 12.90% 17.57% 8.51% 10.92% 9.88% 12.61% 12.29% -
Total Cost 165,600 185,176 174,152 170,528 198,344 215,416 225,248 -4.99%
-
Net Worth 132,273 133,125 100,885 101,666 88,925 88,283 99,547 4.84%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 147,099 - - - - - -
Div Payout % - 425.04% - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 132,273 133,125 100,885 101,666 88,925 88,283 99,547 4.84%
NOSH 1,265,742 1,264,563 1,264,563 1,264,563 1,264,563 1,264,000 719,795 9.85%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 10.00% 15.75% 16.29% 17.98% 16.91% 9.00% 5.86% -
ROE 13.90% 26.00% 33.60% 36.76% 45.40% 24.20% 14.17% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 15.04 17.93 16.97 16.79 19.27 19.12 33.24 -12.37%
EPS 1.52 2.84 2.76 3.00 3.24 1.72 1.96 -4.14%
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1081 0.1086 0.0823 0.0821 0.0718 0.0713 0.1383 -4.02%
Adjusted Per Share Value based on latest NOSH - 1,264,563
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 14.54 17.36 16.44 16.43 18.86 18.70 18.90 -4.27%
EPS 1.45 2.73 2.68 2.95 3.19 1.69 1.11 4.55%
DPS 0.00 11.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1045 0.1052 0.0797 0.0803 0.0703 0.0697 0.0786 4.85%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.695 0.63 0.635 0.62 0.63 0.655 1.08 -
P/RPS 4.62 3.51 3.74 3.69 3.27 3.43 3.25 6.03%
P/EPS 46.24 22.31 22.96 20.54 19.33 37.95 55.10 -2.87%
EY 2.16 4.48 4.36 4.87 5.17 2.63 1.81 2.98%
DY 0.00 19.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.43 5.80 7.72 7.55 8.77 9.19 7.81 -3.18%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 19/05/23 18/05/22 28/05/21 28/05/20 28/05/19 15/05/18 25/05/17 -
Price 0.70 0.63 0.635 0.61 0.63 0.655 1.25 -
P/RPS 4.66 3.51 3.74 3.63 3.27 3.43 3.76 3.63%
P/EPS 46.57 22.31 22.96 20.21 19.33 37.95 63.78 -5.10%
EY 2.15 4.48 4.36 4.95 5.17 2.63 1.57 5.37%
DY 0.00 19.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.48 5.80 7.72 7.43 8.77 9.19 9.04 -5.39%

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