[SEG] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
15-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 48.8%
YoY- 42.32%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 47,493 53,412 55,537 49,069 60,528 65,551 64,531 -4.97%
PBT 2,515 12,548 13,732 10,238 11,595 15,586 9,718 -20.16%
Tax -124 -607 -1,123 -1,379 -2,063 -2,021 -826 -27.08%
NP 2,391 11,941 12,609 8,859 9,532 13,565 8,892 -19.65%
-
NP to SH 2,392 11,939 12,611 8,861 9,538 13,584 8,919 -19.68%
-
Tax Rate 4.93% 4.84% 8.18% 13.47% 17.79% 12.97% 8.50% -
Total Cost 45,102 41,471 42,928 40,210 50,996 51,986 55,639 -3.43%
-
Net Worth 134,796 133,038 113,756 105,984 98,461 102,292 107,716 3.80%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 12,261 - - - - - -
Div Payout % - 102.70% - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 134,796 133,038 113,756 105,984 98,461 102,292 107,716 3.80%
NOSH 1,265,742 1,264,974 1,264,563 1,264,563 1,264,563 1,264,563 1,264,000 0.02%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.03% 22.36% 22.70% 18.05% 15.75% 20.69% 13.78% -
ROE 1.77% 8.97% 11.09% 8.36% 9.69% 13.28% 8.28% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.88 4.36 4.53 3.97 4.89 5.29 5.21 -4.79%
EPS 0.20 0.97 1.03 0.72 0.77 1.10 0.72 -19.21%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1102 0.1085 0.0928 0.0857 0.0795 0.0826 0.087 4.01%
Adjusted Per Share Value based on latest NOSH - 1,264,563
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.75 4.22 4.39 3.88 4.78 5.18 5.10 -4.99%
EPS 0.19 0.94 1.00 0.70 0.75 1.07 0.70 -19.52%
DPS 0.00 0.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1065 0.1051 0.0899 0.0837 0.0778 0.0808 0.0851 3.80%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.665 0.635 0.635 0.605 0.63 0.65 0.70 -
P/RPS 17.13 14.58 14.02 15.25 12.89 12.28 13.43 4.13%
P/EPS 340.06 65.22 61.72 84.44 81.81 59.26 97.17 23.20%
EY 0.29 1.53 1.62 1.18 1.22 1.69 1.03 -19.03%
DY 0.00 1.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.03 5.85 6.84 7.06 7.92 7.87 8.05 -4.69%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 16/08/23 17/08/22 15/09/21 17/08/20 22/08/19 10/08/18 30/08/17 -
Price 0.655 0.635 0.635 0.605 0.63 0.655 0.66 -
P/RPS 16.87 14.58 14.02 15.25 12.89 12.37 12.66 4.89%
P/EPS 334.95 65.22 61.72 84.44 81.81 59.71 91.62 24.10%
EY 0.30 1.53 1.62 1.18 1.22 1.67 1.09 -19.33%
DY 0.00 1.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.94 5.85 6.84 7.06 7.92 7.93 7.59 -4.00%

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