[SEG] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
15-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -86.71%
YoY- 51.46%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 52,010 51,976 59,675 59,177 59,815 64,380 67,365 -4.21%
PBT 9,260 10,489 11,195 6,091 3,994 5,261 11,895 -4.08%
Tax -788 -1,145 -1,106 -768 -491 -484 -1,191 -6.64%
NP 8,472 9,344 10,089 5,323 3,503 4,777 10,704 -3.81%
-
NP to SH 8,475 9,343 10,092 5,342 3,527 4,873 10,815 -3.97%
-
Tax Rate 8.51% 10.92% 9.88% 12.61% 12.29% 9.20% 10.01% -
Total Cost 43,538 42,632 49,586 53,854 56,312 59,603 56,661 -4.29%
-
Net Worth 100,885 101,666 88,925 88,283 99,547 182,773 233,671 -13.05%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - 43,638 - -
Div Payout % - - - - - 895.52% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 100,885 101,666 88,925 88,283 99,547 182,773 233,671 -13.05%
NOSH 1,264,563 1,264,563 1,264,563 1,264,000 719,795 727,313 675,937 10.99%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 16.29% 17.98% 16.91% 9.00% 5.86% 7.42% 15.89% -
ROE 8.40% 9.19% 11.35% 6.05% 3.54% 2.67% 4.63% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 4.24 4.20 4.82 4.78 8.31 8.85 9.97 -13.27%
EPS 0.69 0.75 0.81 0.43 0.49 0.67 1.60 -13.06%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 0.0823 0.0821 0.0718 0.0713 0.1383 0.2513 0.3457 -21.25%
Adjusted Per Share Value based on latest NOSH - 1,264,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 4.11 4.11 4.71 4.68 4.73 5.09 5.32 -4.20%
EPS 0.67 0.74 0.80 0.42 0.28 0.38 0.85 -3.88%
DPS 0.00 0.00 0.00 0.00 0.00 3.45 0.00 -
NAPS 0.0797 0.0803 0.0703 0.0697 0.0786 0.1444 0.1846 -13.05%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.635 0.62 0.63 0.655 1.08 1.34 1.43 -
P/RPS 14.97 14.77 13.08 13.70 13.00 15.14 14.35 0.70%
P/EPS 91.85 82.18 77.32 151.82 220.41 200.00 89.37 0.45%
EY 1.09 1.22 1.29 0.66 0.45 0.50 1.12 -0.45%
DY 0.00 0.00 0.00 0.00 0.00 4.48 0.00 -
P/NAPS 7.72 7.55 8.77 9.19 7.81 5.33 4.14 10.93%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 28/05/20 28/05/19 15/05/18 25/05/17 24/05/16 13/05/15 -
Price 0.635 0.61 0.63 0.655 1.25 1.21 1.48 -
P/RPS 14.97 14.53 13.08 13.70 15.04 13.67 14.85 0.13%
P/EPS 91.85 80.85 77.32 151.82 255.10 180.60 92.50 -0.11%
EY 1.09 1.24 1.29 0.66 0.39 0.55 1.08 0.15%
DY 0.00 0.00 0.00 0.00 0.00 4.96 0.00 -
P/NAPS 7.72 7.43 8.77 9.19 9.04 4.81 4.28 10.32%

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