[SEG] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -81.29%
YoY- 2.09%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 49,668 45,998 54,948 52,010 51,976 59,675 59,177 -2.87%
PBT 3,452 5,279 10,499 9,260 10,489 11,195 6,091 -9.02%
Tax 111 -681 -1,845 -788 -1,145 -1,106 -768 -
NP 3,563 4,598 8,654 8,472 9,344 10,089 5,323 -6.46%
-
NP to SH 3,569 4,598 8,652 8,475 9,343 10,092 5,342 -6.49%
-
Tax Rate -3.22% 12.90% 17.57% 8.51% 10.92% 9.88% 12.61% -
Total Cost 46,105 41,400 46,294 43,538 42,632 49,586 53,854 -2.55%
-
Net Worth 126,488 132,273 133,125 100,885 101,666 88,925 88,283 6.17%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - 36,774 - - - - -
Div Payout % - - 425.04% - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 126,488 132,273 133,125 100,885 101,666 88,925 88,283 6.17%
NOSH 1,265,742 1,265,742 1,264,563 1,264,563 1,264,563 1,264,563 1,264,000 0.02%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.17% 10.00% 15.75% 16.29% 17.98% 16.91% 9.00% -
ROE 2.82% 3.48% 6.50% 8.40% 9.19% 11.35% 6.05% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.06 3.76 4.48 4.24 4.20 4.82 4.78 -2.68%
EPS 0.29 0.38 0.71 0.69 0.75 0.81 0.43 -6.34%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.1035 0.1081 0.1086 0.0823 0.0821 0.0718 0.0713 6.40%
Adjusted Per Share Value based on latest NOSH - 1,264,563
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 3.92 3.63 4.34 4.11 4.11 4.71 4.68 -2.90%
EPS 0.28 0.36 0.68 0.67 0.74 0.80 0.42 -6.52%
DPS 0.00 0.00 2.91 0.00 0.00 0.00 0.00 -
NAPS 0.0999 0.1045 0.1052 0.0797 0.0803 0.0703 0.0697 6.17%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.65 0.695 0.63 0.635 0.62 0.63 0.655 -
P/RPS 15.99 18.49 14.05 14.97 14.77 13.08 13.70 2.60%
P/EPS 222.58 184.95 89.26 91.85 82.18 77.32 151.82 6.57%
EY 0.45 0.54 1.12 1.09 1.22 1.29 0.66 -6.17%
DY 0.00 0.00 4.76 0.00 0.00 0.00 0.00 -
P/NAPS 6.28 6.43 5.80 7.72 7.55 8.77 9.19 -6.14%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 16/05/24 19/05/23 18/05/22 28/05/21 28/05/20 28/05/19 15/05/18 -
Price 0.64 0.70 0.63 0.635 0.61 0.63 0.655 -
P/RPS 15.75 18.62 14.05 14.97 14.53 13.08 13.70 2.34%
P/EPS 219.15 186.28 89.26 91.85 80.85 77.32 151.82 6.30%
EY 0.46 0.54 1.12 1.09 1.24 1.29 0.66 -5.83%
DY 0.00 0.00 4.76 0.00 0.00 0.00 0.00 -
P/NAPS 6.18 6.48 5.80 7.72 7.43 8.77 9.19 -6.39%

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