[SEG] YoY TTM 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- 9.79%

YoY- -7.44%

Quarter Report

SEG - 2nd Quarter Results 2021.pdf

Latest QR

Upcoming QR

SEG's Result

SEG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	199,070	224,312	210,626	224,777	247,799	256,541	255,401	-4.06%
YoY %	-11.25%	6.50%	-6.30%	-9.29%	-3.41%	0.45%	-	-
Horiz. %	77.94%	87.83%	82.47%	88.01%	97.02%	100.45%	100.00%	-
PBT	30,015	52,319	47,436	49,310	48,890	53,738	35,030	-2.54%
YoY %	-42.63%	10.29%	-3.80%	0.86%	-9.02%	53.41%	-	-
Horiz. %	85.68%	149.35%	135.42%	140.77%	139.57%	153.41%	100.00%	-
Tax	-3,509	-6,564	-5,383	-3,880	-6,040	-7,157	-3,529	-0.09%
YoY %	46.54%	-21.94%	-38.74%	35.76%	15.61%	-102.81%	-	-
Horiz. %	99.43%	186.00%	152.54%	109.95%	171.15%	202.81%	100.00%	-
NP	26,506	45,755	42,053	45,430	42,850	46,581	31,501	-2.83%
YoY %	-42.07%	8.80%	-7.43%	6.02%	-8.01%	47.87%	-	-
Horiz. %	84.14%	145.25%	133.50%	144.22%	136.03%	147.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,516	45,738	42,062	45,442	42,860	46,662	31,519	-2.83%
YoY %	-42.03%	8.74%	-7.44%	6.02%	-8.15%	48.04%	-	-
Horiz. %	84.13%	145.11%	133.45%	144.17%	135.98%	148.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.69%	12.55%	11.35%	7.87%	12.35%	13.32%	10.07%	-
YoY %	-6.85%	10.57%	44.22%	-36.28%	-7.28%	32.27%	-	-
Horiz. %	116.09%	124.63%	112.71%	78.15%	122.64%	132.27%	100.00%	-
Total Cost	172,564	178,557	168,573	179,347	204,949	209,960	223,900	-4.24%
YoY %	-3.36%	5.92%	-6.01%	-12.49%	-2.39%	-6.23%	-	-
Horiz. %	77.07%	79.75%	75.29%	80.10%	91.54%	93.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,796	133,038	113,756	105,984	98,461	102,292	107,716	3.80%
YoY %	1.32%	16.95%	7.33%	7.64%	-3.75%	-5.04%	-	-
Horiz. %	125.14%	123.51%	105.61%	98.39%	91.41%	94.96%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	24,484	49,036	30,392	30,962	34,050	43,328	-	-
YoY %	-50.07%	61.35%	-1.84%	-9.07%	-21.41%	0.00%	-	-
Horiz. %	56.51%	113.17%	70.14%	71.46%	78.59%	100.00%	-	-
Div Payout %	92.34%	107.21%	72.26%	68.14%	79.45%	92.86%	-	-
YoY %	-13.87%	48.37%	6.05%	-14.24%	-14.44%	0.00%	-	-
Horiz. %	99.44%	115.45%	77.82%	73.38%	85.56%	100.00%	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	134,796	133,038	113,756	105,984	98,461	102,292	107,716	3.80%
YoY %	1.32%	16.95%	7.33%	7.64%	-3.75%	-5.04%	-	-
Horiz. %	125.14%	123.51%	105.61%	98.39%	91.41%	94.96%	100.00%	-
NOSH	1,265,742	1,264,974	1,264,563	1,264,563	1,264,563	1,264,563	1,264,000	0.02%
YoY %	0.06%	0.03%	0.00%	0.00%	0.00%	0.04%	-	-
Horiz. %	100.14%	100.08%	100.04%	100.04%	100.04%	100.04%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	13.31%	20.40%	19.97%	20.21%	17.29%	18.16%	12.33%	-
YoY %	-34.75%	2.15%	-1.19%	16.89%	-4.79%	47.28%	-	-
Horiz. %	107.95%	165.45%	161.96%	163.91%	140.23%	147.28%	100.00%	-
ROE	19.67%	34.38%	36.98%	42.88%	43.53%	45.62%	29.26%	-
YoY %	-42.79%	-7.03%	-13.76%	-1.49%	-4.58%	55.91%	-	-
Horiz. %	67.22%	117.50%	126.38%	146.55%	148.77%	155.91%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	16.27	18.29	17.18	18.18	20.01	20.72	20.63	-3.87%
YoY %	-11.04%	6.46%	-5.50%	-9.15%	-3.43%	0.44%	-	-
Horiz. %	78.87%	88.66%	83.28%	88.12%	96.99%	100.44%	100.00%	-
EPS	2.17	3.73	3.43	3.67	3.46	3.77	2.55	-2.65%
YoY %	-41.82%	8.75%	-6.54%	6.07%	-8.22%	47.84%	-	-
Horiz. %	85.10%	146.27%	134.51%	143.92%	135.69%	147.84%	100.00%	-
DPS	2.00	4.00	2.50	2.50	2.75	3.50	0.00	-
YoY %	-50.00%	60.00%	0.00%	-9.09%	-21.43%	0.00%	-	-
Horiz. %	57.14%	114.29%	71.43%	71.43%	78.57%	100.00%	-	-
NAPS	0.1102	0.1085	0.0928	0.0857	0.0795	0.0826	0.087	4.01%
YoY %	1.57%	16.92%	8.28%	7.80%	-3.75%	-5.06%	-	-
Horiz. %	126.67%	124.71%	106.67%	98.51%	91.38%	94.94%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,264,563
RPS	15.73	17.72	16.64	17.76	19.58	20.27	20.18	-4.06%
YoY %	-11.23%	6.49%	-6.31%	-9.30%	-3.40%	0.45%	-	-
Horiz. %	77.95%	87.81%	82.46%	88.01%	97.03%	100.45%	100.00%	-
EPS	2.09	3.61	3.32	3.59	3.39	3.69	2.49	-2.87%
YoY %	-42.11%	8.73%	-7.52%	5.90%	-8.13%	48.19%	-	-
Horiz. %	83.94%	144.98%	133.33%	144.18%	136.14%	148.19%	100.00%	-
DPS	1.93	3.87	2.40	2.45	2.69	3.42	0.00	-
YoY %	-50.13%	61.25%	-2.04%	-8.92%	-21.35%	0.00%	-	-
Horiz. %	56.43%	113.16%	70.18%	71.64%	78.65%	100.00%	-	-
NAPS	0.1065	0.1051	0.0899	0.0837	0.0778	0.0808	0.0851	3.80%
YoY %	1.33%	16.91%	7.41%	7.58%	-3.71%	-5.05%	-	-
Horiz. %	125.15%	123.50%	105.64%	98.35%	91.42%	94.95%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
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	4.09	3.47	3.70	3.33	3.15	3.14	3.39	3.17%
YoY %	17.87%	-6.22%	11.11%	5.71%	0.32%	-7.37%	-	-
Horiz. %	120.65%	102.36%	109.14%	98.23%	92.92%	92.63%	100.00%	-
P/EPS	30.68	17.02	18.51	16.46	18.20	17.25	27.50	1.83%
YoY %	80.26%	-8.05%	12.45%	-9.56%	5.51%	-37.27%	-	-
Horiz. %	111.56%	61.89%	67.31%	59.85%	66.18%	62.73%	100.00%	-
EY	3.26	5.87	5.40	6.07	5.49	5.80	3.64	-1.82%
YoY %	-44.46%	8.70%	-11.04%	10.56%	-5.34%	59.34%	-	-
Horiz. %	89.56%	161.26%	148.35%	166.76%	150.82%	159.34%	100.00%	-
DY	3.01	6.30	3.94	4.13	4.37	5.38	0.00	-
YoY %	-52.22%	59.90%	-4.60%	-5.49%	-18.77%	0.00%	-	-
Horiz. %	55.95%	117.10%	73.23%	76.77%	81.23%	100.00%	-	-
P/NAPS	6.03	5.85	6.84	7.06	7.92	7.87	8.05	-4.69%
YoY %	3.08%	-14.47%	-3.12%	-10.86%	0.64%	-2.24%	-	-
Horiz. %	74.91%	72.67%	84.97%	87.70%	98.39%	97.76%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
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	4.02	3.47	3.70	3.33	3.15	3.16	3.20	3.87%
YoY %	15.85%	-6.22%	11.11%	5.71%	-0.32%	-1.25%	-	-
Horiz. %	125.62%	108.44%	115.62%	104.06%	98.44%	98.75%	100.00%	-
P/EPS	30.22	17.02	18.51	16.46	18.20	17.38	25.93	2.58%
YoY %	77.56%	-8.05%	12.45%	-9.56%	4.72%	-32.97%	-	-
Horiz. %	116.54%	65.64%	71.38%	63.48%	70.19%	67.03%	100.00%	-
EY	3.31	5.87	5.40	6.07	5.49	5.75	3.86	-2.52%
YoY %	-43.61%	8.70%	-11.04%	10.56%	-4.52%	48.96%	-	-
Horiz. %	85.75%	152.07%	139.90%	157.25%	142.23%	148.96%	100.00%	-
DY	3.05	6.30	3.94	4.13	4.37	5.34	0.00	-
YoY %	-51.59%	59.90%	-4.60%	-5.49%	-18.16%	0.00%	-	-
Horiz. %	57.12%	117.98%	73.78%	77.34%	81.84%	100.00%	-	-
P/NAPS	5.94	5.85	6.84	7.06	7.92	7.93	7.59	-4.00%
YoY %	1.54%	-14.47%	-3.12%	-10.86%	-0.13%	4.48%	-	-
Horiz. %	78.26%	77.08%	90.12%	93.02%	104.35%	104.48%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

328

PTRANS

PERAK TRANSIT BERHAD

326

HLIND

HONG LEONG INDUSTRIES BHD

322

YTLPOWR

YTL POWER INTERNATIONAL BHD

215

MYEG

MY E.G. SERVICES BHD

199

MAYBANK

MALAYAN BANKING BHD

151

PBBANK

PUBLIC BANK BHD

150

SAPNRG

SAPURA ENERGY BERHAD

146

GENM

GENTING MALAYSIA BERHAD

133

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,117,400

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More