[SEG] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
13-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -53.71%
YoY- 50.0%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 59,177 59,815 64,380 67,365 61,523 55,825 77,819 -4.45%
PBT 6,091 3,994 5,261 11,895 8,066 1,217 26,941 -21.94%
Tax -768 -491 -484 -1,191 -930 -335 -5,174 -27.22%
NP 5,323 3,503 4,777 10,704 7,136 882 21,767 -20.91%
-
NP to SH 5,342 3,527 4,873 10,815 7,210 992 21,897 -20.94%
-
Tax Rate 12.61% 12.29% 9.20% 10.01% 11.53% 27.53% 19.20% -
Total Cost 53,854 56,312 59,603 56,661 54,387 54,943 56,052 -0.66%
-
Net Worth 88,283 99,547 182,773 233,671 261,362 277,495 205,757 -13.14%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - 43,638 - - 33,066 - -
Div Payout % - - 895.52% - - 3,333.33% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 88,283 99,547 182,773 233,671 261,362 277,495 205,757 -13.14%
NOSH 1,264,000 719,795 727,313 675,937 643,749 661,333 532,773 15.47%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.00% 5.86% 7.42% 15.89% 11.60% 1.58% 27.97% -
ROE 6.05% 3.54% 2.67% 4.63% 2.76% 0.36% 10.64% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.78 8.31 8.85 9.97 9.56 8.44 14.61 -16.98%
EPS 0.43 0.49 0.67 1.60 1.12 0.15 4.11 -31.34%
DPS 0.00 0.00 6.00 0.00 0.00 5.00 0.00 -
NAPS 0.0713 0.1383 0.2513 0.3457 0.406 0.4196 0.3862 -24.53%
Adjusted Per Share Value based on latest NOSH - 675,937
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.68 4.73 5.09 5.32 4.86 4.41 6.15 -4.44%
EPS 0.42 0.28 0.38 0.85 0.57 0.08 1.73 -21.00%
DPS 0.00 0.00 3.45 0.00 0.00 2.61 0.00 -
NAPS 0.0697 0.0786 0.1444 0.1846 0.2065 0.2192 0.1626 -13.16%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.655 1.08 1.34 1.43 1.51 1.69 1.80 -
P/RPS 13.70 13.00 15.14 14.35 15.80 20.02 12.32 1.78%
P/EPS 151.82 220.41 200.00 89.37 134.82 1,126.67 43.80 23.00%
EY 0.66 0.45 0.50 1.12 0.74 0.09 2.28 -18.65%
DY 0.00 0.00 4.48 0.00 0.00 2.96 0.00 -
P/NAPS 9.19 7.81 5.33 4.14 3.72 4.03 4.66 11.97%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 15/05/18 25/05/17 24/05/16 13/05/15 21/05/14 17/05/13 15/05/12 -
Price 0.655 1.25 1.21 1.48 1.49 1.63 1.71 -
P/RPS 13.70 15.04 13.67 14.85 15.59 19.31 11.71 2.64%
P/EPS 151.82 255.10 180.60 92.50 133.04 1,086.67 41.61 24.06%
EY 0.66 0.39 0.55 1.08 0.75 0.09 2.40 -19.35%
DY 0.00 0.00 4.96 0.00 0.00 3.07 0.00 -
P/NAPS 9.19 9.04 4.81 4.28 3.67 3.88 4.43 12.92%

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