[SEG] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 84.35%
YoY- 4.34%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 101,045 51,976 243,972 185,190 120,203 59,675 252,324 -45.70%
PBT 20,727 10,489 49,637 40,394 22,790 11,195 47,777 -42.72%
Tax -2,524 -1,145 -4,525 -4,220 -3,169 -1,106 -5,660 -41.65%
NP 18,203 9,344 45,112 36,174 19,621 10,089 42,117 -42.86%
-
NP to SH 18,204 9,343 45,132 36,188 19,630 10,092 42,156 -42.89%
-
Tax Rate 12.18% 10.92% 9.12% 10.45% 13.91% 9.88% 11.85% -
Total Cost 82,842 42,632 198,860 149,016 100,582 49,586 210,207 -46.27%
-
Net Worth 105,984 101,666 93,507 114,686 98,461 88,925 92,493 9.51%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 30,962 - - - 34,050 -
Div Payout % - - 68.61% - - - 80.77% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 105,984 101,666 93,507 114,686 98,461 88,925 92,493 9.51%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 18.01% 17.98% 18.49% 19.53% 16.32% 16.91% 16.69% -
ROE 17.18% 9.19% 48.27% 31.55% 19.94% 11.35% 45.58% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.17 4.20 19.70 14.95 9.71 4.82 20.38 -45.66%
EPS 1.47 0.75 3.64 2.92 1.58 0.81 3.40 -42.85%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.75 -
NAPS 0.0857 0.0821 0.0755 0.0926 0.0795 0.0718 0.0747 9.59%
Adjusted Per Share Value based on latest NOSH - 1,264,563
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 7.98 4.11 19.28 14.63 9.50 4.71 19.93 -45.70%
EPS 1.44 0.74 3.57 2.86 1.55 0.80 3.33 -42.84%
DPS 0.00 0.00 2.45 0.00 0.00 0.00 2.69 -
NAPS 0.0837 0.0803 0.0739 0.0906 0.0778 0.0703 0.0731 9.45%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.605 0.62 0.635 0.63 0.63 0.63 0.645 -
P/RPS 7.40 14.77 3.22 4.21 6.49 13.08 3.17 76.06%
P/EPS 41.10 82.18 17.43 21.56 39.75 77.32 18.94 67.69%
EY 2.43 1.22 5.74 4.64 2.52 1.29 5.28 -40.41%
DY 0.00 0.00 3.94 0.00 0.00 0.00 4.26 -
P/NAPS 7.06 7.55 8.41 6.80 7.92 8.77 8.63 -12.54%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 17/08/20 28/05/20 28/02/20 25/11/19 22/08/19 28/05/19 26/02/19 -
Price 0.605 0.61 0.63 0.64 0.63 0.63 0.64 -
P/RPS 7.40 14.53 3.20 4.28 6.49 13.08 3.14 77.18%
P/EPS 41.10 80.85 17.29 21.90 39.75 77.32 18.80 68.52%
EY 2.43 1.24 5.78 4.57 2.52 1.29 5.32 -40.71%
DY 0.00 0.00 3.97 0.00 0.00 0.00 4.30 -
P/NAPS 7.06 7.43 8.34 6.91 7.92 8.77 8.57 -12.13%

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