[SEG] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 156.37%
YoY- -13.64%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 124,346 59,815 260,133 200,070 129,078 64,380 253,183 -37.77%
PBT 13,712 3,994 30,046 22,863 8,728 5,261 26,797 -36.05%
Tax -1,317 -491 -3,121 -2,338 -909 -484 -2,901 -40.95%
NP 12,395 3,503 26,925 20,525 7,819 4,777 23,896 -35.46%
-
NP to SH 12,446 3,527 27,111 20,607 8,038 4,873 24,046 -35.56%
-
Tax Rate 9.60% 12.29% 10.39% 10.23% 10.41% 9.20% 10.83% -
Total Cost 111,951 56,312 233,208 179,545 121,259 59,603 229,287 -38.02%
-
Net Worth 107,716 99,547 204,597 198,347 185,670 182,773 213,329 -36.61%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 43,377 43,323 43,448 43,638 49,073 -
Div Payout % - - 160.00% 210.23% 540.54% 895.52% 204.08% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 107,716 99,547 204,597 198,347 185,670 182,773 213,329 -36.61%
NOSH 1,264,000 719,795 722,960 748,097 724,144 727,313 701,049 48.19%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.97% 5.86% 10.35% 10.26% 6.06% 7.42% 9.44% -
ROE 11.55% 3.54% 13.25% 10.39% 4.33% 2.67% 11.27% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 10.04 8.31 35.98 27.71 17.82 8.85 36.11 -57.43%
EPS 1.01 0.49 3.75 2.85 1.11 0.67 3.43 -55.77%
DPS 0.00 0.00 6.00 6.00 6.00 6.00 7.00 -
NAPS 0.087 0.1383 0.283 0.2747 0.2564 0.2513 0.3043 -56.63%
Adjusted Per Share Value based on latest NOSH - 748,097
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 9.82 4.73 20.55 15.81 10.20 5.09 20.00 -37.78%
EPS 0.98 0.28 2.14 1.63 0.64 0.38 1.90 -35.71%
DPS 0.00 0.00 3.43 3.42 3.43 3.45 3.88 -
NAPS 0.0851 0.0786 0.1616 0.1567 0.1467 0.1444 0.1685 -36.60%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.70 1.08 1.15 1.15 1.20 1.34 1.38 -
P/RPS 6.97 13.00 3.20 4.15 6.73 15.14 3.82 49.37%
P/EPS 69.64 220.41 30.67 40.29 108.11 200.00 40.23 44.21%
EY 1.44 0.45 3.26 2.48 0.92 0.50 2.49 -30.60%
DY 0.00 0.00 5.22 5.22 5.00 4.48 5.07 -
P/NAPS 8.05 7.81 4.06 4.19 4.68 5.33 4.53 46.76%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 25/05/17 23/02/17 24/11/16 29/08/16 24/05/16 24/02/16 -
Price 0.66 1.25 1.12 1.12 1.18 1.21 1.28 -
P/RPS 6.57 15.04 3.11 4.04 6.62 13.67 3.54 51.07%
P/EPS 65.66 255.10 29.87 39.24 106.31 180.60 37.32 45.78%
EY 1.52 0.39 3.35 2.55 0.94 0.55 2.68 -31.50%
DY 0.00 0.00 5.36 5.36 5.08 4.96 5.47 -
P/NAPS 7.59 9.04 3.96 4.08 4.60 4.81 4.21 48.18%

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