[SEG] QoQ Cumulative 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- 32.25%
YoY- 48.21%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 190,189 124,728 59,177 256,159 195,834 124,346 59,815 116.07%
PBT 39,347 21,677 6,091 45,773 34,827 13,712 3,994 358.91%
Tax -4,714 -2,789 -768 -5,685 -4,516 -1,317 -491 351.10%
NP 34,633 18,888 5,323 40,088 30,311 12,395 3,503 360.00%
-
NP to SH 34,682 18,926 5,342 40,182 30,384 12,446 3,527 358.34%
-
Tax Rate 11.98% 12.87% 12.61% 12.42% 12.97% 9.60% 12.29% -
Total Cost 155,556 105,840 53,854 216,071 165,523 111,951 56,312 96.75%
-
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 29.24% 18.50% 6.05% 44.10% 24.25% 11.55% 3.54% -
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 15.36 10.07 4.78 20.69 15.82 10.04 8.31 50.55%
EPS 2.80 1.53 0.43 3.25 2.45 1.01 0.49 219.28%
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 15.03 9.85 4.68 20.24 15.47 9.82 4.73 115.98%
EPS 2.74 1.50 0.42 3.17 2.40 0.98 0.28 356.86%
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 4.20 6.45 13.70 3.31 4.27 6.97 13.00 -52.88%
P/EPS 23.03 42.53 151.82 21.10 27.51 69.64 220.41 -77.78%
EY 4.34 2.35 0.66 4.74 3.64 1.44 0.45 352.46%
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 4.20 6.50 13.70 3.14 4.11 6.57 15.04 -57.24%
P/EPS 23.03 42.86 151.82 20.03 26.49 65.66 255.10 -79.84%
EY 4.34 2.33 0.66 4.99 3.78 1.52 0.39 397.71%
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