[SEG] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -48.25%
YoY- 3454.1%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 58,745 62,135 60,325 60,063 59,383 58,764 61,982 -0.88%
PBT 10,979 8,430 10,946 7,183 -156 3,252 5,236 13.12%
Tax -305 -946 -1,169 -783 339 1,388 3,200 -
NP 10,674 7,484 9,777 6,400 183 4,640 8,436 3.99%
-
NP to SH 10,680 7,474 9,798 6,504 183 4,677 8,349 4.18%
-
Tax Rate 2.78% 11.22% 10.68% 10.90% - -42.68% -61.12% -
Total Cost 48,071 54,651 50,548 53,663 59,200 54,124 53,546 -1.78%
-
Net Worth 93,507 92,493 91,114 204,514 185,623 223,521 253,552 -15.31%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 30,962 34,050 43,328 - - 38,974 16,055 11.56%
Div Payout % 289.91% 455.59% 442.22% - - 833.33% 192.31% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 93,507 92,493 91,114 204,514 185,623 223,521 253,552 -15.31%
NOSH 1,264,563 1,264,563 1,264,000 722,666 610,000 649,583 642,230 11.94%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 18.17% 12.04% 16.21% 10.66% 0.31% 7.90% 13.61% -
ROE 11.42% 8.08% 10.75% 3.18% 0.10% 2.09% 3.29% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.74 5.02 4.87 8.31 9.73 9.05 9.65 -11.16%
EPS 0.86 0.60 0.79 0.90 0.03 0.72 1.30 -6.65%
DPS 2.50 2.75 3.50 0.00 0.00 6.00 2.50 0.00%
NAPS 0.0755 0.0747 0.0736 0.283 0.3043 0.3441 0.3948 -24.08%
Adjusted Per Share Value based on latest NOSH - 722,666
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.64 4.91 4.77 4.75 4.69 4.64 4.90 -0.90%
EPS 0.84 0.59 0.77 0.51 0.01 0.37 0.66 4.09%
DPS 2.45 2.69 3.42 0.00 0.00 3.08 1.27 11.56%
NAPS 0.0739 0.0731 0.072 0.1616 0.1467 0.1766 0.2003 -15.30%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.635 0.645 0.685 1.15 1.38 1.47 1.50 -
P/RPS 13.39 12.85 14.06 13.84 14.18 16.25 15.54 -2.45%
P/EPS 73.64 106.86 86.55 127.78 4,600.00 204.17 115.38 -7.20%
EY 1.36 0.94 1.16 0.78 0.02 0.49 0.87 7.72%
DY 3.94 4.26 5.11 0.00 0.00 4.08 1.67 15.37%
P/NAPS 8.41 8.63 9.31 4.06 4.53 4.27 3.80 14.14%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 26/02/19 27/02/18 23/02/17 24/02/16 26/02/15 27/02/14 -
Price 0.63 0.64 0.65 1.12 1.28 1.46 1.52 -
P/RPS 13.28 12.75 13.34 13.48 13.15 16.14 15.75 -2.80%
P/EPS 73.06 106.03 82.13 124.44 4,266.67 202.78 116.92 -7.53%
EY 1.37 0.94 1.22 0.80 0.02 0.49 0.86 8.06%
DY 3.97 4.30 5.38 0.00 0.00 4.11 1.64 15.86%
P/NAPS 8.34 8.57 8.83 3.96 4.21 4.24 3.85 13.74%

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