[SEG] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
11-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -36.08%
YoY- 7.43%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 65,461 71,488 70,992 61,368 59,916 61,192 74,258 -2.07%
PBT 17,670 21,115 14,135 6,355 5,492 7,392 19,478 -1.60%
Tax -1,925 -3,199 -1,429 -1,338 -841 -1,343 -3,828 -10.82%
NP 15,745 17,916 12,706 5,017 4,651 6,049 15,650 0.10%
-
NP to SH 15,756 17,938 12,569 5,088 4,736 6,155 15,785 -0.03%
-
Tax Rate 10.89% 15.15% 10.11% 21.05% 15.31% 18.17% 19.65% -
Total Cost 49,716 53,572 58,286 56,351 55,265 55,143 58,608 -2.70%
-
Net Worth 118,619 125,297 198,347 207,929 239,858 260,625 294,802 -14.07%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 118,619 125,297 198,347 207,929 239,858 260,625 294,802 -14.07%
NOSH 1,264,563 1,264,000 748,097 678,400 640,135 641,145 639,068 12.04%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 24.05% 25.06% 17.90% 8.18% 7.76% 9.89% 21.08% -
ROE 13.28% 14.32% 6.34% 2.45% 1.97% 2.36% 5.35% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.29 5.77 9.83 9.05 9.36 9.54 11.62 -12.28%
EPS 1.27 1.45 1.74 0.75 0.74 0.96 2.47 -10.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0958 0.1012 0.2747 0.3065 0.3747 0.4065 0.4613 -23.03%
Adjusted Per Share Value based on latest NOSH - 678,400
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.17 5.65 5.61 4.85 4.73 4.83 5.87 -2.09%
EPS 1.24 1.42 0.99 0.40 0.37 0.49 1.25 -0.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0937 0.099 0.1567 0.1643 0.1895 0.2059 0.2329 -14.07%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.645 0.675 1.15 1.40 1.45 1.55 1.97 -
P/RPS 12.20 11.69 11.70 15.48 15.49 16.24 16.95 -5.33%
P/EPS 50.69 46.59 66.06 186.67 195.99 161.46 79.76 -7.27%
EY 1.97 2.15 1.51 0.54 0.51 0.62 1.25 7.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.73 6.67 4.19 4.57 3.87 3.81 4.27 7.87%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 15/11/18 24/11/17 24/11/16 11/11/15 18/11/14 18/11/13 01/11/12 -
Price 0.645 0.65 1.12 1.40 1.42 1.55 2.00 -
P/RPS 12.20 11.26 11.39 15.48 15.17 16.24 17.21 -5.57%
P/EPS 50.69 44.86 64.34 186.67 191.93 161.46 80.97 -7.50%
EY 1.97 2.23 1.55 0.54 0.52 0.62 1.24 8.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.73 6.42 4.08 4.57 3.79 3.81 4.34 7.58%

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