[SEG] YoY TTM Result on 31-Mar-2017 [#1] | Financial Results | I3investor

[SEG] YoY TTM Result on 31-Mar-2017 [#1]

Stock

[SEG] SEG INTERNATIONAL BHD

Announcement Date

25-May-2017

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -4.96%

YoY- 42.32%

Quarter Report

SEGi Bhd Qtrly Results (25 May 2017).pdf

SEG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	236,236	252,822	255,521	255,568	250,198	247,854	242,602	-0.44%
YoY %	-6.56%	-1.06%	-0.02%	2.15%	0.95%	2.16%	-	-
Horiz. %	97.38%	104.21%	105.33%	105.34%	103.13%	102.16%	100.00%	-
PBT	50,667	52,881	47,870	28,779	20,163	28,241	38,558	4.65%
YoY %	-4.19%	10.47%	66.34%	42.73%	-28.60%	-26.76%	-	-
Horiz. %	131.40%	137.15%	124.15%	74.64%	52.29%	73.24%	100.00%	-
Tax	-4,564	-5,998	-5,962	-3,128	-2,194	-1,545	132	-
YoY %	23.91%	-0.60%	-90.60%	-42.57%	-42.01%	-1,270.45%	-	-
Horiz. %	-3,457.58%	-4,543.94%	-4,516.67%	-2,369.70%	-1,662.12%	-1,170.45%	100.00%	-
NP	46,103	46,883	41,908	25,651	17,969	26,696	38,690	2.96%
YoY %	-1.66%	11.87%	63.38%	42.75%	-32.69%	-31.00%	-	-
Horiz. %	119.16%	121.18%	108.32%	66.30%	46.44%	69.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,119	46,906	41,997	25,765	18,104	26,968	39,196	2.74%
YoY %	-1.68%	11.69%	63.00%	42.32%	-32.87%	-31.20%	-	-
Horiz. %	117.66%	119.67%	107.15%	65.73%	46.19%	68.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.01%	11.34%	12.45%	10.87%	10.88%	5.47%	-0.34%	-
YoY %	-20.55%	-8.92%	14.54%	-0.09%	98.90%	1,708.82%	-	-
Horiz. %	-2,650.00%	-3,335.29%	-3,661.76%	-3,197.06%	-3,200.00%	-1,608.82%	100.00%	-
Total Cost	190,133	205,939	213,613	229,917	232,229	221,158	203,912	-1.15%
YoY %	-7.68%	-3.59%	-7.09%	-1.00%	5.01%	8.46%	-	-
Horiz. %	93.24%	100.99%	104.76%	112.75%	113.89%	108.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,666	88,925	88,283	99,547	182,773	233,671	261,362	-14.54%
YoY %	14.33%	0.73%	-11.32%	-45.54%	-21.78%	-10.59%	-	-
Horiz. %	38.90%	34.02%	33.78%	38.09%	69.93%	89.41%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	30,962	34,050	43,328	-	91,673	71,070	16,055	11.55%
YoY %	-9.07%	-21.41%	0.00%	-	28.99%	342.67%	-	-
Horiz. %	192.85%	212.08%	269.87%	-	570.99%	442.67%	100.00%	-
Div Payout %	67.14%	72.59%	103.17%	-	506.37%	263.54%	40.96%	-
YoY %	-7.51%	-29.64%	0.00%	-	92.14%	543.41%	-	-
Horiz. %	163.92%	177.22%	251.88%	-	1,236.25%	643.41%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	101,666	88,925	88,283	99,547	182,773	233,671	261,362	-14.54%
YoY %	14.33%	0.73%	-11.32%	-45.54%	-21.78%	-10.59%	-	-
Horiz. %	38.90%	34.02%	33.78%	38.09%	69.93%	89.41%	100.00%	-
NOSH	1,264,563	1,264,563	1,264,000	719,795	727,313	675,937	643,749	11.89%
YoY %	0.00%	0.04%	75.61%	-1.03%	7.60%	5.00%	-	-
Horiz. %	196.44%	196.44%	196.35%	111.81%	112.98%	105.00%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	19.52%	18.54%	16.40%	10.04%	7.18%	10.77%	15.95%	-
YoY %	5.29%	13.05%	63.35%	39.83%	-33.33%	-32.48%	-	-
Horiz. %	122.38%	116.24%	102.82%	62.95%	45.02%	67.52%	100.00%	-
ROE	45.36%	52.75%	47.57%	25.88%	9.91%	11.54%	15.00%	-
YoY %	-14.01%	10.89%	83.81%	161.15%	-14.12%	-23.07%	-	-
Horiz. %	302.40%	351.67%	317.13%	172.53%	66.07%	76.93%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	19.08	20.41	20.64	35.51	34.40	36.67	37.69	-10.71%
YoY %	-6.52%	-1.11%	-41.88%	3.23%	-6.19%	-2.71%	-	-
Horiz. %	50.62%	54.15%	54.76%	94.22%	91.27%	97.29%	100.00%	-
EPS	3.72	3.79	3.39	3.58	2.49	3.99	6.09	-7.88%
YoY %	-1.85%	11.80%	-5.31%	43.78%	-37.59%	-34.48%	-	-
Horiz. %	61.08%	62.23%	55.67%	58.78%	40.89%	65.52%	100.00%	-
DPS	2.50	2.75	3.50	0.00	12.60	10.51	2.50	0.00%
YoY %	-9.09%	-21.43%	0.00%	0.00%	19.89%	320.40%	-	-
Horiz. %	100.00%	110.00%	140.00%	0.00%	504.00%	420.40%	100.00%	-
NAPS	0.0821	0.0718	0.0713	0.1383	0.2513	0.3457	0.406	-23.36%
YoY %	14.35%	0.70%	-48.45%	-44.97%	-27.31%	-14.85%	-	-
Horiz. %	20.22%	17.68%	17.56%	34.06%	61.90%	85.15%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 719,795
RPS	18.66	19.97	20.19	20.19	19.77	19.58	19.17	-0.44%
YoY %	-6.56%	-1.09%	0.00%	2.12%	0.97%	2.14%	-	-
Horiz. %	97.34%	104.17%	105.32%	105.32%	103.13%	102.14%	100.00%	-
EPS	3.64	3.71	3.32	2.04	1.43	2.13	3.10	2.70%
YoY %	-1.89%	11.75%	62.75%	42.66%	-32.86%	-31.29%	-	-
Horiz. %	117.42%	119.68%	107.10%	65.81%	46.13%	68.71%	100.00%	-
DPS	2.45	2.69	3.42	0.00	7.24	5.61	1.27	11.56%
YoY %	-8.92%	-21.35%	0.00%	0.00%	29.06%	341.73%	-	-
Horiz. %	192.91%	211.81%	269.29%	0.00%	570.08%	441.73%	100.00%	-
NAPS	0.0803	0.0703	0.0697	0.0786	0.1444	0.1846	0.2065	-14.55%
YoY %	14.22%	0.86%	-11.32%	-45.57%	-21.78%	-10.61%	-	-
Horiz. %	38.89%	34.04%	33.75%	38.06%	69.93%	89.39%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	0.62	0.63	0.655	1.08	1.34	1.43	1.51	-
P/RPS	3.25	3.09	3.17	3.04	3.90	3.90	4.01	-3.43%
YoY %	5.18%	-2.52%	4.28%	-22.05%	0.00%	-2.74%	-	-
Horiz. %	81.05%	77.06%	79.05%	75.81%	97.26%	97.26%	100.00%	-
P/EPS	16.65	16.63	19.31	30.17	53.83	35.84	24.80	-6.41%
YoY %	0.12%	-13.88%	-36.00%	-43.95%	50.20%	44.52%	-	-
Horiz. %	67.14%	67.06%	77.86%	121.65%	217.06%	144.52%	100.00%	-
EY	6.01	6.01	5.18	3.31	1.86	2.79	4.03	6.88%
YoY %	0.00%	16.02%	56.50%	77.96%	-33.33%	-30.77%	-	-
Horiz. %	149.13%	149.13%	128.54%	82.13%	46.15%	69.23%	100.00%	-
DY	4.03	4.37	5.34	0.00	9.41	7.35	1.66	15.91%
YoY %	-7.78%	-18.16%	0.00%	0.00%	28.03%	342.77%	-	-
Horiz. %	242.77%	263.25%	321.69%	0.00%	566.87%	442.77%	100.00%	-
P/NAPS	7.55	8.77	9.19	7.81	5.33	4.14	3.72	12.50%
YoY %	-13.91%	-4.57%	17.67%	46.53%	28.74%	11.29%	-	-
Horiz. %	202.96%	235.75%	247.04%	209.95%	143.28%	111.29%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	28/05/20	28/05/19	15/05/18	25/05/17	24/05/16	13/05/15	21/05/14	-
Price	0.61	0.63	0.655	1.25	1.21	1.48	1.49	-
P/RPS	3.20	3.09	3.17	3.52	3.52	4.04	3.95	-3.44%
YoY %	3.56%	-2.52%	-9.94%	0.00%	-12.87%	2.28%	-	-
Horiz. %	81.01%	78.23%	80.25%	89.11%	89.11%	102.28%	100.00%	-
P/EPS	16.38	16.63	19.31	34.92	48.61	37.10	24.47	-6.46%
YoY %	-1.50%	-13.88%	-44.70%	-28.16%	31.02%	51.61%	-	-
Horiz. %	66.94%	67.96%	78.91%	142.71%	198.65%	151.61%	100.00%	-
EY	6.11	6.01	5.18	2.86	2.06	2.70	4.09	6.91%
YoY %	1.66%	16.02%	81.12%	38.83%	-23.70%	-33.99%	-	-
Horiz. %	149.39%	146.94%	126.65%	69.93%	50.37%	66.01%	100.00%	-
DY	4.10	4.37	5.34	0.00	10.42	7.10	1.68	16.01%
YoY %	-6.18%	-18.16%	0.00%	0.00%	46.76%	322.62%	-	-
Horiz. %	244.05%	260.12%	317.86%	0.00%	620.24%	422.62%	100.00%	-
P/NAPS	7.43	8.77	9.19	9.04	4.81	4.28	3.67	12.46%
YoY %	-15.28%	-4.57%	1.66%	87.94%	12.38%	16.62%	-	-
Horiz. %	202.45%	238.96%	250.41%	246.32%	131.06%	116.62%	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

Post a Comment

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 15:40:00

MACD/RSI

10 Mins

SELL

2024-05-15 15:30:00

ADX

5 Mins

BUY

2024-05-15 15:30:00

ADX

10 Mins

BUY

2024-05-15 15:10:00

EMA 5

10 Mins

SELL

2024-05-15 15:10:00

ADX

10 Mins

SELL

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

save malaysia!

Top Glove shares surge 20%, rivals also climb on higher US tariffs on Chinese gloves

2

save malaysia!

US Tariff Hike On China Goods Unlikely To Boost Rubber Gloves Exports For Now

3

save malaysia!

Strong Q1 showing in Malaysia’s property market as transaction volume, new projects rise

4

save malaysia!

Anwar: Consider Najib’s house arrest only after 1MDB trial ends

5

save malaysia!

India imported 285,829 tonnes of palm oil from Malaysia in April 2024

6

save malaysia!

Prospect of gaining from US tariff hike on Chinese peers spurs rally among Bursa’s Big Four glovemakers

7

save malaysia!

Questions about PN's 'value proposition' after by-election loss

8

save malaysia!

C4 Centre: Azam Baki’s reappointment highlights govt’s continued failure at institutional reform

Hot Stocks Today >

1

TOP GLOVE CORPORATION BHD

1000

2

TASCO BERHAD

670

3

HARTALEGA HOLDINGS BHD

613

4

MALAYSIAN PACIFIC INDUSTRIES

484

5

PERAK TRANSIT BERHAD

484

6

HONG LEONG INDUSTRIES BHD

483

7

YTL POWER INTERNATIONAL BHD

422

8

MY E.G. SERVICES BHD

365

9

SUPERMAX CORPORATION BHD

329

10

MALAYSIA BUILDING SOCIETY BHD

326

Daily Stocks

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.055

+0.01

56,261,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

More active Stocks

0.055

+0.01

56,261,700

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....