[SEG] YoY TTM Result on 30-Jun-2022 [#2]

Stock

[SEG] SEG INTERNATIONAL BHD

Announcement Date

17-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- -1.45%

YoY- 8.74%

Quarter Report

SEG - 2nd Quarter Results 2022.pdf

Latest QR

Upcoming QR

SEG's Result

SEG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	186,615	199,070	224,312	210,626	224,777	247,799	256,541	-5.16%
YoY %	-6.26%	-11.25%	6.50%	-6.30%	-9.29%	-3.41%	-	-
Horiz. %	72.74%	77.60%	87.44%	82.10%	87.62%	96.59%	100.00%	-
PBT	5,460	30,015	52,319	47,436	49,310	48,890	53,738	-31.66%
YoY %	-81.81%	-42.63%	10.29%	-3.80%	0.86%	-9.02%	-	-
Horiz. %	10.16%	55.85%	97.36%	88.27%	91.76%	90.98%	100.00%	-
Tax	1,644	-3,509	-6,564	-5,383	-3,880	-6,040	-7,157	-
YoY %	146.85%	46.54%	-21.94%	-38.74%	35.76%	15.61%	-	-
Horiz. %	-22.97%	49.03%	91.71%	75.21%	54.21%	84.39%	100.00%	-
NP	7,104	26,506	45,755	42,053	45,430	42,850	46,581	-26.88%
YoY %	-73.20%	-42.07%	8.80%	-7.43%	6.02%	-8.01%	-	-
Horiz. %	15.25%	56.90%	98.23%	90.28%	97.53%	91.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,121	26,516	45,738	42,062	45,442	42,860	46,662	-26.87%
YoY %	-73.14%	-42.03%	8.74%	-7.44%	6.02%	-8.15%	-	-
Horiz. %	15.26%	56.83%	98.02%	90.14%	97.39%	91.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-30.11%	11.69%	12.55%	11.35%	7.87%	12.35%	13.32%	-
YoY %	-357.57%	-6.85%	10.57%	44.22%	-36.28%	-7.28%	-	-
Horiz. %	-226.05%	87.76%	94.22%	85.21%	59.08%	92.72%	100.00%	-
Total Cost	179,511	172,564	178,557	168,573	179,347	204,949	209,960	-2.57%
YoY %	4.03%	-3.36%	5.92%	-6.01%	-12.49%	-2.39%	-	-
Horiz. %	85.50%	82.19%	85.04%	80.29%	85.42%	97.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	124,631	134,796	133,038	113,756	105,984	98,461	102,292	3.34%
YoY %	-7.54%	1.32%	16.95%	7.33%	7.64%	-3.75%	-	-
Horiz. %	121.84%	131.78%	130.06%	111.21%	103.61%	96.25%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	15,906	24,484	49,036	30,392	30,962	34,050	43,328	-15.36%
YoY %	-35.04%	-50.07%	61.35%	-1.84%	-9.07%	-21.41%	-	-
Horiz. %	36.71%	56.51%	113.17%	70.14%	71.46%	78.59%	100.00%	-
Div Payout %	223.37%	92.34%	107.21%	72.26%	68.14%	79.45%	92.86%	-
YoY %	141.90%	-13.87%	48.37%	6.05%	-14.24%	-14.44%	-	-
Horiz. %	240.54%	99.44%	115.45%	77.82%	73.38%	85.56%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	124,631	134,796	133,038	113,756	105,984	98,461	102,292	3.34%
YoY %	-7.54%	1.32%	16.95%	7.33%	7.64%	-3.75%	-	-
Horiz. %	121.84%	131.78%	130.06%	111.21%	103.61%	96.25%	100.00%	-
NOSH	1,265,742	1,265,742	1,264,974	1,264,563	1,264,563	1,264,563	1,264,563	0.01%
YoY %	0.00%	0.06%	0.03%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.09%	100.09%	100.03%	100.00%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	3.81%	13.31%	20.40%	19.97%	20.21%	17.29%	18.16%	-
YoY %	-71.37%	-34.75%	2.15%	-1.19%	16.89%	-4.79%	-	-
Horiz. %	20.98%	73.29%	112.33%	109.97%	111.29%	95.21%	100.00%	-
ROE	5.71%	19.67%	34.38%	36.98%	42.88%	43.53%	45.62%	-
YoY %	-70.97%	-42.79%	-7.03%	-13.76%	-1.49%	-4.58%	-	-
Horiz. %	12.52%	43.12%	75.36%	81.06%	93.99%	95.42%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	15.27	16.27	18.29	17.18	18.18	20.01	20.72	-4.95%
YoY %	-6.15%	-11.04%	6.46%	-5.50%	-9.15%	-3.43%	-	-
Horiz. %	73.70%	78.52%	88.27%	82.92%	87.74%	96.57%	100.00%	-
EPS	0.58	2.17	3.73	3.43	3.67	3.46	3.77	-26.77%
YoY %	-73.27%	-41.82%	8.75%	-6.54%	6.07%	-8.22%	-	-
Horiz. %	15.38%	57.56%	98.94%	90.98%	97.35%	91.78%	100.00%	-
DPS	1.30	2.00	4.00	2.50	2.50	2.75	3.50	-15.20%
YoY %	-35.00%	-50.00%	60.00%	0.00%	-9.09%	-21.43%	-	-
Horiz. %	37.14%	57.14%	114.29%	71.43%	71.43%	78.57%	100.00%	-
NAPS	0.102	0.1102	0.1085	0.0928	0.0857	0.0795	0.0826	3.57%
YoY %	-7.44%	1.57%	16.92%	8.28%	7.80%	-3.75%	-	-
Horiz. %	123.49%	133.41%	131.36%	112.35%	103.75%	96.25%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,264,974
RPS	14.74	15.73	17.72	16.64	17.76	19.58	20.27	-5.16%
YoY %	-6.29%	-11.23%	6.49%	-6.31%	-9.30%	-3.40%	-	-
Horiz. %	72.72%	77.60%	87.42%	82.09%	87.62%	96.60%	100.00%	-
EPS	0.56	2.09	3.61	3.32	3.59	3.39	3.69	-26.94%
YoY %	-73.21%	-42.11%	8.73%	-7.52%	5.90%	-8.13%	-	-
Horiz. %	15.18%	56.64%	97.83%	89.97%	97.29%	91.87%	100.00%	-
DPS	1.26	1.93	3.87	2.40	2.45	2.69	3.42	-15.31%
YoY %	-34.72%	-50.13%	61.25%	-2.04%	-8.92%	-21.35%	-	-
Horiz. %	36.84%	56.43%	113.16%	70.18%	71.64%	78.65%	100.00%	-
NAPS	0.0985	0.1065	0.1051	0.0899	0.0837	0.0778	0.0808	3.35%
YoY %	-7.51%	1.33%	16.91%	7.41%	7.58%	-3.71%	-	-
Horiz. %	121.91%	131.81%	130.07%	111.26%	103.59%	96.29%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.63	0.665	0.635	0.635	0.605	0.63	0.65	-
P/RPS	4.12	4.09	3.47	3.70	3.33	3.15	3.14	4.62%
YoY %	0.73%	17.87%	-6.22%	11.11%	5.71%	0.32%	-	-
Horiz. %	131.21%	130.25%	110.51%	117.83%	106.05%	100.32%	100.00%	-
P/EPS	108.10	30.68	17.02	18.51	16.46	18.20	17.25	35.74%
YoY %	252.35%	80.26%	-8.05%	12.45%	-9.56%	5.51%	-	-
Horiz. %	626.67%	177.86%	98.67%	107.30%	95.42%	105.51%	100.00%	-
EY	0.93	3.26	5.87	5.40	6.07	5.49	5.80	-26.27%
YoY %	-71.47%	-44.46%	8.70%	-11.04%	10.56%	-5.34%	-	-
Horiz. %	16.03%	56.21%	101.21%	93.10%	104.66%	94.66%	100.00%	-
DY	2.06	3.01	6.30	3.94	4.13	4.37	5.38	-14.77%
YoY %	-31.56%	-52.22%	59.90%	-4.60%	-5.49%	-18.77%	-	-
Horiz. %	38.29%	55.95%	117.10%	73.23%	76.77%	81.23%	100.00%	-
P/NAPS	6.18	6.03	5.85	6.84	7.06	7.92	7.87	-3.94%
YoY %	2.49%	3.08%	-14.47%	-3.12%	-10.86%	0.64%	-	-
Horiz. %	78.53%	76.62%	74.33%	86.91%	89.71%	100.64%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	20/08/24	16/08/23	17/08/22	15/09/21	17/08/20	22/08/19	10/08/18	-
Price	0.615	0.655	0.635	0.635	0.605	0.63	0.655	-
P/RPS	4.03	4.02	3.47	3.70	3.33	3.15	3.16	4.13%
YoY %	0.25%	15.85%	-6.22%	11.11%	5.71%	-0.32%	-	-
Horiz. %	127.53%	127.22%	109.81%	117.09%	105.38%	99.68%	100.00%	-
P/EPS	105.53	30.22	17.02	18.51	16.46	18.20	17.38	35.03%
YoY %	249.21%	77.56%	-8.05%	12.45%	-9.56%	4.72%	-	-
Horiz. %	607.19%	173.88%	97.93%	106.50%	94.71%	104.72%	100.00%	-
EY	0.95	3.31	5.87	5.40	6.07	5.49	5.75	-25.90%
YoY %	-71.30%	-43.61%	8.70%	-11.04%	10.56%	-4.52%	-	-
Horiz. %	16.52%	57.57%	102.09%	93.91%	105.57%	95.48%	100.00%	-
DY	2.11	3.05	6.30	3.94	4.13	4.37	5.34	-14.32%
YoY %	-30.82%	-51.59%	59.90%	-4.60%	-5.49%	-18.16%	-	-
Horiz. %	39.51%	57.12%	117.98%	73.78%	77.34%	81.84%	100.00%	-
P/NAPS	6.03	5.94	5.85	6.84	7.06	7.92	7.93	-4.45%
YoY %	1.52%	1.54%	-14.47%	-3.12%	-10.86%	-0.13%	-	-
Horiz. %	76.04%	74.91%	73.77%	86.25%	89.03%	99.87%	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