[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
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 124,728 124,346 129,078 132,432 123,332 113,730 158,006 -3.86%
PBT 21,677 13,712 8,728 20,598 15,668 19,081 51,674 -13.47%
Tax -2,789 -1,317 -909 -1,902 -1,831 -1,130 -9,830 -18.93%
NP 18,888 12,395 7,819 18,696 13,837 17,951 41,844 -12.41%
-
NP to SH 18,926 12,446 8,038 18,775 13,950 18,474 42,023 -12.44%
-
Tax Rate 12.87% 9.60% 10.41% 9.23% 11.69% 5.92% 19.02% -
Total Cost 105,840 111,951 121,259 113,736 109,495 95,779 116,162 -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 - - 43,448 47,617 32,142 32,072 - -
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 18.50% 11.55% 4.33% 9.29% 5.92% 7.26% 17.63% -
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 10.07 10.04 17.82 19.47 19.18 17.73 28.91 -16.11%
EPS 1.53 1.01 1.11 2.76 2.17 2.88 7.69 -23.58%
DPS 0.00 0.00 6.00 7.00 5.00 5.00 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 9.85 9.82 10.20 10.46 9.74 8.99 12.48 -3.86%
EPS 1.50 0.98 0.64 1.48 1.10 1.46 3.32 -12.39%
DPS 0.00 0.00 3.43 3.76 2.54 2.53 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 6.45 6.97 6.73 7.35 7.61 9.14 6.47 -0.05%
P/EPS 42.53 69.64 108.11 51.81 67.28 56.25 24.32 9.75%
EY 2.35 1.44 0.92 1.93 1.49 1.78 4.11 -8.89%
DY 0.00 0.00 5.00 4.90 3.42 3.09 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 6.50 6.57 6.62 7.29 7.45 8.80 6.99 -1.20%
P/EPS 42.86 65.66 106.31 51.45 65.90 54.17 26.27 8.49%
EY 2.33 1.52 0.94 1.94 1.52 1.85 3.81 -7.86%
DY 0.00 0.00 5.08 4.93 3.50 3.21 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