[SEG] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 25.03%
YoY- -29.16%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 256,159 260,133 253,183 242,012 236,904 284,925 278,293 -1.37%
PBT 45,773 30,046 26,797 24,412 31,709 68,383 88,218 -10.34%
Tax -5,685 -3,121 -2,901 -1,284 727 -8,367 -16,002 -15.82%
NP 40,088 26,925 23,896 23,128 32,436 60,016 72,216 -9.33%
-
NP to SH 40,182 27,111 24,046 23,363 32,978 60,343 72,314 -9.32%
-
Tax Rate 12.42% 10.39% 10.83% 5.26% -2.29% 12.24% 18.14% -
Total Cost 216,071 233,208 229,287 218,884 204,468 224,909 206,077 0.79%
-
Net Worth 91,114 204,597 213,329 211,489 253,301 247,595 228,063 -14.16%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 43,328 43,377 49,073 70,796 48,119 29,638 - -
Div Payout % 107.83% 160.00% 204.08% 303.03% 145.91% 49.12% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 91,114 204,597 213,329 211,489 253,301 247,595 228,063 -14.16%
NOSH 1,264,000 722,960 701,049 643,608 641,595 592,760 512,501 16.22%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 15.65% 10.35% 9.44% 9.56% 13.69% 21.06% 25.95% -
ROE 44.10% 13.25% 11.27% 11.05% 13.02% 24.37% 31.71% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 20.69 35.98 36.11 37.60 36.92 48.07 54.30 -14.84%
EPS 3.25 3.75 3.43 3.63 5.14 10.18 14.11 -21.68%
DPS 3.50 6.00 7.00 11.00 7.50 5.00 0.00 -
NAPS 0.0736 0.283 0.3043 0.3286 0.3948 0.4177 0.445 -25.89%
Adjusted Per Share Value based on latest NOSH - 649,583
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 20.24 20.55 20.00 19.12 18.72 22.51 21.99 -1.37%
EPS 3.17 2.14 1.90 1.85 2.61 4.77 5.71 -9.33%
DPS 3.42 3.43 3.88 5.59 3.80 2.34 0.00 -
NAPS 0.072 0.1616 0.1685 0.1671 0.2001 0.1956 0.1802 -14.16%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.685 1.15 1.38 1.47 1.50 1.85 1.80 -
P/RPS 3.31 3.20 3.82 3.91 4.06 3.85 3.31 0.00%
P/EPS 21.10 30.67 40.23 40.50 29.18 18.17 12.76 8.73%
EY 4.74 3.26 2.49 2.47 3.43 5.50 7.84 -8.03%
DY 5.11 5.22 5.07 7.48 5.00 2.70 0.00 -
P/NAPS 9.31 4.06 4.53 4.47 3.80 4.43 4.04 14.91%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 24/02/16 26/02/15 27/02/14 27/02/13 28/02/12 -
Price 0.65 1.12 1.28 1.46 1.52 1.71 1.90 -
P/RPS 3.14 3.11 3.54 3.88 4.12 3.56 3.50 -1.79%
P/EPS 20.03 29.87 37.32 40.22 29.57 16.80 13.47 6.82%
EY 4.99 3.35 2.68 2.49 3.38 5.95 7.43 -6.41%
DY 5.38 5.36 5.47 7.53 4.93 2.92 0.00 -
P/NAPS 8.83 3.96 4.21 4.44 3.85 4.09 4.27 12.86%

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