[SEG] YoY Cumulative 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- 73.6%

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
Cumulative Result
Revenue	124,728	124,346	129,078	132,432	123,332	113,730	158,006	-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	21,677	13,712	8,728	20,598	15,668	19,081	51,674	-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	-2,789	-1,317	-909	-1,902	-1,831	-1,130	-9,830	-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	18,888	12,395	7,819	18,696	13,837	17,951	41,844	-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	18,926	12,446	8,038	18,775	13,950	18,474	42,023	-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	105,840	111,951	121,259	113,736	109,495	95,779	116,162	-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	-	-	43,448	47,617	32,142	32,072	-	-
YoY %	-	-	-8.76%	48.15%	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	18.50%	11.55%	4.33%	9.29%	5.92%	7.26%	17.63%	-
YoY %	60.17%	166.74%	-53.39%	56.93%	-18.46%	-58.82%	-	-
Horiz. %	104.93%	65.51%	24.56%	52.69%	33.58%	41.18%	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	10.07	10.04	17.82	19.47	19.18	17.73	28.91	-16.11%
YoY %	0.30%	-43.66%	-8.47%	1.51%	8.18%	-38.67%	-	-
Horiz. %	34.83%	34.73%	61.64%	67.35%	66.34%	61.33%	100.00%	-
EPS	1.53	1.01	1.11	2.76	2.17	2.88	7.69	-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	6.00	7.00	5.00	5.00	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	9.85	9.82	10.20	10.46	9.74	8.99	12.48	-3.86%
YoY %	0.31%	-3.73%	-2.49%	7.39%	8.34%	-27.96%	-	-
Horiz. %	78.93%	78.69%	81.73%	83.81%	78.04%	72.04%	100.00%	-
EPS	1.50	0.98	0.64	1.48	1.10	1.46	3.32	-12.39%
YoY %	53.06%	53.12%	-56.76%	34.55%	-24.66%	-56.02%	-	-
Horiz. %	45.18%	29.52%	19.28%	44.58%	33.13%	43.98%	100.00%	-
DPS	0.00	0.00	3.43	3.76	2.54	2.53	0.00	-
YoY %	0.00%	0.00%	-8.78%	48.03%	0.40%	0.00%	-	-
Horiz. %	0.00%	0.00%	135.57%	148.62%	100.40%	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	6.45	6.97	6.73	7.35	7.61	9.14	6.47	-0.05%
YoY %	-7.46%	3.57%	-8.44%	-3.42%	-16.74%	41.27%	-	-
Horiz. %	99.69%	107.73%	104.02%	113.60%	117.62%	141.27%	100.00%	-
P/EPS	42.53	69.64	108.11	51.81	67.28	56.25	24.32	9.75%
YoY %	-38.93%	-35.58%	108.67%	-22.99%	19.61%	131.29%	-	-
Horiz. %	174.88%	286.35%	444.53%	213.03%	276.64%	231.29%	100.00%	-
EY	2.35	1.44	0.92	1.93	1.49	1.78	4.11	-8.89%
YoY %	63.19%	56.52%	-52.33%	29.53%	-16.29%	-56.69%	-	-
Horiz. %	57.18%	35.04%	22.38%	46.96%	36.25%	43.31%	100.00%	-
DY	0.00	0.00	5.00	4.90	3.42	3.09	0.00	-
YoY %	0.00%	0.00%	2.04%	43.27%	10.68%	0.00%	-	-
Horiz. %	0.00%	0.00%	161.81%	158.58%	110.68%	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	6.50	6.57	6.62	7.29	7.45	8.80	6.99	-1.20%
YoY %	-1.07%	-0.76%	-9.19%	-2.15%	-15.34%	25.89%	-	-
Horiz. %	92.99%	93.99%	94.71%	104.29%	106.58%	125.89%	100.00%	-
P/EPS	42.86	65.66	106.31	51.45	65.90	54.17	26.27	8.49%
YoY %	-34.72%	-38.24%	106.63%	-21.93%	21.65%	106.20%	-	-
Horiz. %	163.15%	249.94%	404.68%	195.85%	250.86%	206.20%	100.00%	-
EY	2.33	1.52	0.94	1.94	1.52	1.85	3.81	-7.86%
YoY %	53.29%	61.70%	-51.55%	27.63%	-17.84%	-51.44%	-	-
Horiz. %	61.15%	39.90%	24.67%	50.92%	39.90%	48.56%	100.00%	-
DY	0.00	0.00	5.08	4.93	3.50	3.21	0.00	-
YoY %	0.00%	0.00%	3.04%	40.86%	9.03%	0.00%	-	-
Horiz. %	0.00%	0.00%	158.26%	153.58%	109.03%	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