[SEG] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 15.99%
YoY- -12.16%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 58,819 50,734 64,987 65,461 71,488 70,992 61,368 -0.70%
PBT 16,553 13,612 17,604 17,670 21,115 14,135 6,355 17.28%
Tax -2,872 -1,374 -1,051 -1,925 -3,199 -1,429 -1,338 13.56%
NP 13,681 12,238 16,553 15,745 17,916 12,706 5,017 18.18%
-
NP to SH 13,680 12,242 16,558 15,756 17,938 12,569 5,088 17.90%
-
Tax Rate 17.35% 10.09% 5.97% 10.89% 15.15% 10.11% 21.05% -
Total Cost 45,138 38,496 48,434 49,716 53,572 58,286 56,351 -3.62%
-
Net Worth 149,428 117,401 114,686 118,619 125,297 198,347 207,929 -5.35%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 149,428 117,401 114,686 118,619 125,297 198,347 207,929 -5.35%
NOSH 1,264,563 1,264,563 1,264,563 1,264,563 1,264,000 748,097 678,400 10.92%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 23.26% 24.12% 25.47% 24.05% 25.06% 17.90% 8.18% -
ROE 9.15% 10.43% 14.44% 13.28% 14.32% 6.34% 2.45% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 4.80 4.11 5.25 5.29 5.77 9.83 9.05 -10.02%
EPS 1.12 1.00 1.34 1.27 1.45 1.74 0.75 6.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1219 0.0951 0.0926 0.0958 0.1012 0.2747 0.3065 -14.23%
Adjusted Per Share Value based on latest NOSH - 1,264,563
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 4.65 4.01 5.13 5.17 5.65 5.61 4.85 -0.69%
EPS 1.08 0.97 1.31 1.24 1.42 0.99 0.40 17.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1181 0.0928 0.0906 0.0937 0.099 0.1567 0.1643 -5.34%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.64 0.635 0.63 0.645 0.675 1.15 1.40 -
P/RPS 13.34 15.45 12.01 12.20 11.69 11.70 15.48 -2.44%
P/EPS 57.35 64.03 47.12 50.69 46.59 66.06 186.67 -17.84%
EY 1.74 1.56 2.12 1.97 2.15 1.51 0.54 21.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.25 6.68 6.80 6.73 6.67 4.19 4.57 2.33%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/11/21 18/11/20 25/11/19 15/11/18 24/11/17 24/11/16 11/11/15 -
Price 0.64 0.635 0.64 0.645 0.65 1.12 1.40 -
P/RPS 13.34 15.45 12.20 12.20 11.26 11.39 15.48 -2.44%
P/EPS 57.35 64.03 47.87 50.69 44.86 64.34 186.67 -17.84%
EY 1.74 1.56 2.09 1.97 2.23 1.55 0.54 21.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.25 6.68 6.91 6.73 6.42 4.08 4.57 2.33%

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