[SEG] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 64.87%
YoY- 14.19%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 142,714 163,186 166,366 151,779 185,190 190,189 195,834 -5.13%
PBT 12,145 34,456 39,546 34,339 40,394 39,347 34,827 -16.09%
Tax -1,468 -2,727 -4,783 -3,898 -4,220 -4,714 -4,516 -17.07%
NP 10,677 31,729 34,763 30,441 36,174 34,633 30,311 -15.95%
-
NP to SH 10,681 31,734 34,767 30,446 36,188 34,682 30,384 -15.98%
-
Tax Rate 12.09% 7.91% 12.09% 11.35% 10.45% 11.98% 12.97% -
Total Cost 132,037 131,457 131,603 121,338 149,016 155,556 165,523 -3.69%
-
Net Worth 122,602 143,087 149,428 117,401 114,686 118,619 125,297 -0.36%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 15,906 49,044 - - - - - -
Div Payout % 148.92% 154.55% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 122,602 143,087 149,428 117,401 114,686 118,619 125,297 -0.36%
NOSH 1,265,742 1,265,444 1,264,563 1,264,563 1,264,563 1,264,563 1,264,000 0.02%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.48% 19.44% 20.90% 20.06% 19.53% 18.21% 15.48% -
ROE 8.71% 22.18% 23.27% 25.93% 31.55% 29.24% 24.25% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.66 13.31 13.57 12.29 14.95 15.36 15.82 -4.95%
EPS 0.87 2.59 2.84 2.47 2.92 2.80 2.45 -15.84%
DPS 1.30 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1002 0.1167 0.1219 0.0951 0.0926 0.0958 0.1012 -0.16%
Adjusted Per Share Value based on latest NOSH - 1,264,563
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.28 12.89 13.14 11.99 14.63 15.03 15.47 -5.12%
EPS 0.84 2.51 2.75 2.41 2.86 2.74 2.40 -16.04%
DPS 1.26 3.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0969 0.113 0.1181 0.0928 0.0906 0.0937 0.099 -0.35%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.655 0.625 0.64 0.635 0.63 0.645 0.675 -
P/RPS 5.62 4.70 4.72 5.16 4.21 4.20 4.27 4.68%
P/EPS 75.03 24.15 22.57 25.75 21.56 23.03 27.51 18.19%
EY 1.33 4.14 4.43 3.88 4.64 4.34 3.64 -15.44%
DY 1.98 6.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.54 5.36 5.25 6.68 6.80 6.73 6.67 -0.32%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 15/11/23 29/11/22 18/11/21 18/11/20 25/11/19 15/11/18 24/11/17 -
Price 0.655 0.65 0.64 0.635 0.64 0.645 0.65 -
P/RPS 5.62 4.88 4.72 5.16 4.28 4.20 4.11 5.35%
P/EPS 75.03 25.11 22.57 25.75 21.90 23.03 26.49 18.93%
EY 1.33 3.98 4.43 3.88 4.57 4.34 3.78 -15.97%
DY 1.98 6.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.54 5.57 5.25 6.68 6.91 6.73 6.42 0.30%

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