[SEG] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -0.81%
YoY- 48.21%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 253,585 249,456 236,708 256,159 261,112 248,692 239,260 3.94%
PBT 52,462 43,354 24,364 45,773 46,436 27,424 15,976 120.76%
Tax -6,285 -5,578 -3,072 -5,685 -6,021 -2,634 -1,964 117.00%
NP 46,177 37,776 21,292 40,088 40,414 24,790 14,012 121.29%
-
NP to SH 46,242 37,852 21,368 40,182 40,512 24,892 14,108 120.49%
-
Tax Rate 11.98% 12.87% 12.61% 12.42% 12.97% 9.60% 12.29% -
Total Cost 207,408 211,680 215,416 216,071 220,697 223,902 225,248 -5.34%
-
Net Worth 118,619 102,292 88,283 91,114 125,297 107,716 99,547 12.38%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 43,328 - - - -
Div Payout % - - - 107.83% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 118,619 102,292 88,283 91,114 125,297 107,716 99,547 12.38%
NOSH 1,264,563 1,264,563 1,264,000 1,264,000 1,264,000 1,264,000 719,795 45.54%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 18.21% 15.14% 9.00% 15.65% 15.48% 9.97% 5.86% -
ROE 38.98% 37.00% 24.20% 44.10% 32.33% 23.11% 14.17% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 20.48 20.14 19.12 20.69 21.09 20.09 33.24 -27.57%
EPS 3.73 3.06 1.72 3.25 3.27 2.02 1.96 53.50%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.0958 0.0826 0.0713 0.0736 0.1012 0.087 0.1383 -21.69%
Adjusted Per Share Value based on latest NOSH - 1,264,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 20.03 19.71 18.70 20.24 20.63 19.65 18.90 3.94%
EPS 3.65 2.99 1.69 3.17 3.20 1.97 1.11 120.96%
DPS 0.00 0.00 0.00 3.42 0.00 0.00 0.00 -
NAPS 0.0937 0.0808 0.0697 0.072 0.099 0.0851 0.0786 12.41%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.645 0.65 0.655 0.685 0.675 0.70 1.08 -
P/RPS 3.15 3.23 3.43 3.31 3.20 3.48 3.25 -2.06%
P/EPS 17.27 21.27 37.95 21.10 20.63 34.82 55.10 -53.82%
EY 5.79 4.70 2.63 4.74 4.85 2.87 1.81 116.94%
DY 0.00 0.00 0.00 5.11 0.00 0.00 0.00 -
P/NAPS 6.73 7.87 9.19 9.31 6.67 8.05 7.81 -9.43%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 10/08/18 15/05/18 27/02/18 24/11/17 30/08/17 25/05/17 -
Price 0.645 0.655 0.655 0.65 0.65 0.66 1.25 -
P/RPS 3.15 3.25 3.43 3.14 3.08 3.29 3.76 -11.12%
P/EPS 17.27 21.43 37.95 20.03 19.87 32.83 63.78 -58.11%
EY 5.79 4.67 2.63 4.99 5.03 3.05 1.57 138.51%
DY 0.00 0.00 0.00 5.38 0.00 0.00 0.00 -
P/NAPS 6.73 7.93 9.19 8.83 6.42 7.59 9.04 -17.84%

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