[SEG] QoQ Cumulative Quarter 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- 148.81%
YoY- 15.84%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 54,948 223,499 166,366 107,547 52,010 204,124 151,779 -49.23%
PBT 10,499 52,265 39,546 22,993 9,260 45,172 34,339 -54.64%
Tax -1,845 -6,023 -4,783 -1,911 -788 -5,996 -3,898 -39.29%
NP 8,654 46,242 34,763 21,082 8,472 39,176 30,441 -56.79%
-
NP to SH 8,652 46,234 34,767 21,087 8,475 39,181 30,446 -56.80%
-
Tax Rate 17.57% 11.52% 12.09% 8.31% 8.51% 13.27% 11.35% -
Total Cost 46,294 177,257 131,603 86,465 43,538 164,948 121,338 -47.42%
-
Net Worth 133,125 160,951 149,428 113,756 100,885 91,541 117,401 8.74%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 36,774 - - - - 30,392 - -
Div Payout % 425.04% - - - - 77.57% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 133,125 160,951 149,428 113,756 100,885 91,541 117,401 8.74%
NOSH 1,264,563 1,264,563 1,264,563 1,264,563 1,264,563 1,264,563 1,264,563 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 15.75% 20.69% 20.90% 19.60% 16.29% 19.19% 20.06% -
ROE 6.50% 28.73% 23.27% 18.54% 8.40% 42.80% 25.93% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.48 18.23 13.57 8.77 4.24 16.79 12.29 -49.00%
EPS 0.71 3.77 2.84 1.72 0.69 3.18 2.47 -56.47%
DPS 3.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.1086 0.1313 0.1219 0.0928 0.0823 0.0753 0.0951 9.26%
Adjusted Per Share Value based on latest NOSH - 1,264,563
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.34 17.66 13.14 8.50 4.11 16.13 11.99 -49.24%
EPS 0.68 3.65 2.75 1.67 0.67 3.10 2.41 -57.01%
DPS 2.91 0.00 0.00 0.00 0.00 2.40 0.00 -
NAPS 0.1052 0.1272 0.1181 0.0899 0.0797 0.0723 0.0928 8.72%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.63 0.64 0.64 0.635 0.635 0.63 0.635 -
P/RPS 14.05 3.51 4.72 7.24 14.97 3.75 5.16 95.11%
P/EPS 89.26 16.97 22.57 36.91 91.85 19.55 25.75 129.21%
EY 1.12 5.89 4.43 2.71 1.09 5.12 3.88 -56.35%
DY 4.76 0.00 0.00 0.00 0.00 3.97 0.00 -
P/NAPS 5.80 4.87 5.25 6.84 7.72 8.37 6.68 -8.99%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 18/05/22 28/02/22 18/11/21 15/09/21 28/05/21 10/03/21 18/11/20 -
Price 0.63 0.635 0.64 0.635 0.635 0.00 0.635 -
P/RPS 14.05 3.48 4.72 7.24 14.97 0.00 5.16 95.11%
P/EPS 89.26 16.84 22.57 36.91 91.85 0.00 25.75 129.21%
EY 1.12 5.94 4.43 2.71 1.09 0.00 3.88 -56.35%
DY 4.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.80 4.84 5.25 6.84 7.72 0.00 6.68 -8.99%

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