[SEG] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[SEG] SEG INTERNATIONAL BHD

Announcement Date

28-Jul-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 4.52%

YoY- -0.93%

Quarter Report

Q2 Results - 2015.pdf

Latest QR

Upcoming QR

SEG's Result

SEG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	256,541	255,401	249,829	251,112	246,506	240,649	298,593	-2.49%
YoY %	0.45%	2.23%	-0.51%	1.87%	2.43%	-19.41%	-	-
Horiz. %	85.92%	85.53%	83.67%	84.10%	82.56%	80.59%	100.00%	-
PBT	53,738	35,030	14,927	29,342	28,296	35,790	94,046	-8.90%
YoY %	53.41%	134.68%	-49.13%	3.70%	-20.94%	-61.94%	-	-
Horiz. %	57.14%	37.25%	15.87%	31.20%	30.09%	38.06%	100.00%	-
Tax	-7,157	-3,529	-1,908	-1,355	26	333	-16,501	-12.99%
YoY %	-102.81%	-84.96%	-40.81%	-5,311.54%	-92.19%	102.02%	-	-
Horiz. %	43.37%	21.39%	11.56%	8.21%	-0.16%	-2.02%	100.00%	-
NP	46,581	31,501	13,019	27,987	28,322	36,123	77,545	-8.14%
YoY %	47.87%	141.96%	-53.48%	-1.18%	-21.60%	-53.42%	-	-
Horiz. %	60.07%	40.62%	16.79%	36.09%	36.52%	46.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,662	31,519	13,309	28,188	28,454	36,794	78,083	-8.21%
YoY %	48.04%	136.82%	-52.78%	-0.93%	-22.67%	-52.88%	-	-
Horiz. %	59.76%	40.37%	17.04%	36.10%	36.44%	47.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.32%	10.07%	12.78%	4.62%	-0.09%	-0.93%	17.55%	-
YoY %	32.27%	-21.21%	176.62%	5,233.33%	90.32%	-105.30%	-	-
Horiz. %	75.90%	57.38%	72.82%	26.32%	-0.51%	-5.30%	100.00%	-
Total Cost	209,960	223,900	236,810	223,125	218,184	204,526	221,048	-0.85%
YoY %	-6.23%	-5.45%	6.13%	2.26%	6.68%	-7.47%	-	-
Horiz. %	94.98%	101.29%	107.13%	100.94%	98.70%	92.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	102,292	107,716	184,433	203,803	235,129	253,233	244,595	-13.51%
YoY %	-5.04%	-41.60%	-9.50%	-13.32%	-7.15%	3.53%	-	-
Horiz. %	41.82%	44.04%	75.40%	83.32%	96.13%	103.53%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	43,328	-	43,638	87,009	48,151	64,754	-	-
YoY %	0.00%	-	-49.85%	80.70%	-25.64%	0.00%	-	-
Horiz. %	66.91%	-	67.39%	134.37%	74.36%	100.00%	-	-
Div Payout %	92.86%	-	327.89%	308.68%	169.22%	175.99%	-	-
YoY %	0.00%	-	6.22%	82.41%	-3.85%	0.00%	-	-
Horiz. %	52.76%	-	186.31%	175.40%	96.15%	100.00%	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	102,292	107,716	184,433	203,803	235,129	253,233	244,595	-13.51%
YoY %	-5.04%	-41.60%	-9.50%	-13.32%	-7.15%	3.53%	-	-
Horiz. %	41.82%	44.04%	75.40%	83.32%	96.13%	103.53%	100.00%	-
NOSH	1,264,563	1,264,000	719,318	686,206	641,904	638,029	560,612	14.51%
YoY %	0.04%	75.72%	4.83%	6.90%	0.61%	13.81%	-	-
Horiz. %	225.57%	225.47%	128.31%	122.40%	114.50%	113.81%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	18.16%	12.33%	5.21%	11.15%	11.49%	15.01%	25.97%	-
YoY %	47.28%	136.66%	-53.27%	-2.96%	-23.45%	-42.20%	-	-
Horiz. %	69.93%	47.48%	20.06%	42.93%	44.24%	57.80%	100.00%	-
ROE	45.62%	29.26%	7.22%	13.83%	12.10%	14.53%	31.92%	-
YoY %	55.91%	305.26%	-47.79%	14.30%	-16.72%	-54.48%	-	-
Horiz. %	142.92%	91.67%	22.62%	43.33%	37.91%	45.52%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	20.72	20.63	34.73	36.59	38.40	37.72	53.26	-14.55%
YoY %	0.44%	-40.60%	-5.08%	-4.71%	1.80%	-29.18%	-	-
Horiz. %	38.90%	38.73%	65.21%	68.70%	72.10%	70.82%	100.00%	-
EPS	3.77	2.55	1.85	4.11	4.43	5.77	13.93	-19.56%
YoY %	47.84%	37.84%	-54.99%	-7.22%	-23.22%	-58.58%	-	-
Horiz. %	27.06%	18.31%	13.28%	29.50%	31.80%	41.42%	100.00%	-
DPS	3.50	0.00	6.07	12.68	7.50	10.15	0.00	-
YoY %	0.00%	0.00%	-52.13%	69.07%	-26.11%	0.00%	-	-
Horiz. %	34.48%	0.00%	59.80%	124.93%	73.89%	100.00%	-	-
NAPS	0.0826	0.087	0.2564	0.297	0.3663	0.3969	0.4363	-24.21%
YoY %	-5.06%	-66.07%	-13.67%	-18.92%	-7.71%	-9.03%	-	-
Horiz. %	18.93%	19.94%	58.77%	68.07%	83.96%	90.97%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 686,206
RPS	20.27	20.18	19.74	19.84	19.48	19.01	23.59	-2.49%
YoY %	0.45%	2.23%	-0.50%	1.85%	2.47%	-19.42%	-	-
Horiz. %	85.93%	85.54%	83.68%	84.10%	82.58%	80.58%	100.00%	-
EPS	3.69	2.49	1.05	2.23	2.25	2.91	6.17	-8.20%
YoY %	48.19%	137.14%	-52.91%	-0.89%	-22.68%	-52.84%	-	-
Horiz. %	59.81%	40.36%	17.02%	36.14%	36.47%	47.16%	100.00%	-
DPS	3.42	0.00	3.45	6.87	3.80	5.12	0.00	-
YoY %	0.00%	0.00%	-49.78%	80.79%	-25.78%	0.00%	-	-
Horiz. %	66.80%	0.00%	67.38%	134.18%	74.22%	100.00%	-	-
NAPS	0.0808	0.0851	0.1457	0.161	0.1858	0.2001	0.1932	-13.51%
YoY %	-5.05%	-41.59%	-9.50%	-13.35%	-7.15%	3.57%	-	-
Horiz. %	41.82%	44.05%	75.41%	83.33%	96.17%	103.57%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.65	0.70	1.20	1.43	1.46	1.62	1.87	-
P/RPS	3.14	3.39	3.46	3.91	3.80	4.30	3.51	-1.83%
YoY %	-7.37%	-2.02%	-11.51%	2.89%	-11.63%	22.51%	-	-
Horiz. %	89.46%	96.58%	98.58%	111.40%	108.26%	122.51%	100.00%	-
P/EPS	17.25	27.50	64.86	34.81	32.94	28.09	13.43	4.25%
YoY %	-37.27%	-57.60%	86.33%	5.68%	17.27%	109.16%	-	-
Horiz. %	128.44%	204.77%	482.95%	259.20%	245.27%	209.16%	100.00%	-
EY	5.80	3.64	1.54	2.87	3.04	3.56	7.45	-4.08%
YoY %	59.34%	136.36%	-46.34%	-5.59%	-14.61%	-52.21%	-	-
Horiz. %	77.85%	48.86%	20.67%	38.52%	40.81%	47.79%	100.00%	-
DY	5.38	0.00	5.06	8.87	5.14	6.26	0.00	-
YoY %	0.00%	0.00%	-42.95%	72.57%	-17.89%	0.00%	-	-
Horiz. %	85.94%	0.00%	80.83%	141.69%	82.11%	100.00%	-	-
P/NAPS	7.87	8.05	4.68	4.81	3.99	4.08	4.29	10.63%
YoY %	-2.24%	72.01%	-2.70%	20.55%	-2.21%	-4.90%	-	-
Horiz. %	183.45%	187.65%	109.09%	112.12%	93.01%	95.10%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	10/08/18	30/08/17	29/08/16	28/07/15	13/08/14	20/08/13	30/07/12	-
Price	0.655	0.66	1.18	1.42	1.43	1.56	2.02	-
P/RPS	3.16	3.20	3.40	3.88	3.72	4.14	3.79	-2.98%
YoY %	-1.25%	-5.88%	-12.37%	4.30%	-10.14%	9.23%	-	-
Horiz. %	83.38%	84.43%	89.71%	102.37%	98.15%	109.23%	100.00%	-
P/EPS	17.38	25.93	63.78	34.57	32.26	27.05	14.50	3.06%
YoY %	-32.97%	-59.34%	84.50%	7.16%	19.26%	86.55%	-	-
Horiz. %	119.86%	178.83%	439.86%	238.41%	222.48%	186.55%	100.00%	-
EY	5.75	3.86	1.57	2.89	3.10	3.70	6.90	-2.99%
YoY %	48.96%	145.86%	-45.67%	-6.77%	-16.22%	-46.38%	-	-
Horiz. %	83.33%	55.94%	22.75%	41.88%	44.93%	53.62%	100.00%	-
DY	5.34	0.00	5.14	8.93	5.24	6.51	0.00	-
YoY %	0.00%	0.00%	-42.44%	70.42%	-19.51%	0.00%	-	-
Horiz. %	82.03%	0.00%	78.96%	137.17%	80.49%	100.00%	-	-
P/NAPS	7.93	7.59	4.60	4.78	3.90	3.93	4.63	9.37%
YoY %	4.48%	65.00%	-3.77%	22.56%	-0.76%	-15.12%	-	-
Horiz. %	171.27%	163.93%	99.35%	103.24%	84.23%	84.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos