[SEG] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 54.12%
YoY- -8.72%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 93,491 45,998 213,939 163,186 108,360 54,948 223,499 -44.15%
PBT 7,793 5,279 45,268 34,456 23,047 10,499 52,265 -71.97%
Tax -805 -681 -5,156 -2,727 -2,452 -1,845 -6,023 -73.95%
NP 6,988 4,598 40,112 31,729 20,595 8,654 46,242 -71.72%
-
NP to SH 6,989 4,598 40,117 31,734 20,591 8,652 46,234 -71.72%
-
Tax Rate 10.33% 12.90% 11.39% 7.91% 10.64% 17.57% 11.52% -
Total Cost 86,503 41,400 173,827 131,457 87,765 46,294 177,257 -38.09%
-
Net Worth 134,796 132,273 127,932 143,087 133,038 133,125 160,951 -11.17%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 61,211 49,044 49,046 36,774 - -
Div Payout % - - 152.58% 154.55% 238.19% 425.04% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 134,796 132,273 127,932 143,087 133,038 133,125 160,951 -11.17%
NOSH 1,265,742 1,265,742 1,265,742 1,265,444 1,264,974 1,264,563 1,264,563 0.06%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.47% 10.00% 18.75% 19.44% 19.01% 15.75% 20.69% -
ROE 5.18% 3.48% 31.36% 22.18% 15.48% 6.50% 28.73% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 7.64 3.76 17.48 13.31 8.84 4.48 18.23 -44.08%
EPS 0.57 0.38 3.27 2.59 1.68 0.71 3.77 -71.71%
DPS 0.00 0.00 5.00 4.00 4.00 3.00 0.00 -
NAPS 0.1102 0.1081 0.1045 0.1167 0.1085 0.1086 0.1313 -11.05%
Adjusted Per Share Value based on latest NOSH - 1,265,444
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 7.39 3.63 16.90 12.89 8.56 4.34 17.66 -44.14%
EPS 0.55 0.36 3.17 2.51 1.63 0.68 3.65 -71.78%
DPS 0.00 0.00 4.84 3.87 3.87 2.91 0.00 -
NAPS 0.1065 0.1045 0.1011 0.113 0.1051 0.1052 0.1272 -11.19%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.665 0.695 0.645 0.625 0.635 0.63 0.64 -
P/RPS 8.70 18.49 3.69 4.70 7.19 14.05 3.51 83.45%
P/EPS 116.39 184.95 19.68 24.15 37.81 89.26 16.97 262.26%
EY 0.86 0.54 5.08 4.14 2.64 1.12 5.89 -72.36%
DY 0.00 0.00 7.75 6.40 6.30 4.76 0.00 -
P/NAPS 6.03 6.43 6.17 5.36 5.85 5.80 4.87 15.35%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 16/08/23 19/05/23 27/02/23 29/11/22 17/08/22 18/05/22 28/02/22 -
Price 0.655 0.70 0.65 0.65 0.635 0.63 0.635 -
P/RPS 8.57 18.62 3.72 4.88 7.19 14.05 3.48 82.66%
P/EPS 114.64 186.28 19.84 25.11 37.81 89.26 16.84 260.45%
EY 0.87 0.54 5.04 3.98 2.64 1.12 5.94 -72.31%
DY 0.00 0.00 7.69 6.15 6.30 4.76 0.00 -
P/NAPS 5.94 6.48 6.22 5.57 5.85 5.80 4.84 14.67%

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