[SEG] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
10-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 28.69%
YoY- -13.19%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 166,366 107,547 52,010 204,124 151,779 101,045 51,976 117.03%
PBT 39,546 22,993 9,260 45,172 34,339 20,727 10,489 142.04%
Tax -4,783 -1,911 -788 -5,996 -3,898 -2,524 -1,145 159.15%
NP 34,763 21,082 8,472 39,176 30,441 18,203 9,344 139.90%
-
NP to SH 34,767 21,087 8,475 39,181 30,446 18,204 9,343 139.94%
-
Tax Rate 12.09% 8.31% 8.51% 13.27% 11.35% 12.18% 10.92% -
Total Cost 131,603 86,465 43,538 164,948 121,338 82,842 42,632 111.86%
-
Net Worth 149,428 113,756 100,885 91,541 117,401 105,984 101,666 29.24%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 30,392 - - - -
Div Payout % - - - 77.57% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 149,428 113,756 100,885 91,541 117,401 105,984 101,666 29.24%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 20.90% 19.60% 16.29% 19.19% 20.06% 18.01% 17.98% -
ROE 23.27% 18.54% 8.40% 42.80% 25.93% 17.18% 9.19% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.57 8.77 4.24 16.79 12.29 8.17 4.20 118.39%
EPS 2.84 1.72 0.69 3.18 2.47 1.47 0.75 142.74%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.1219 0.0928 0.0823 0.0753 0.0951 0.0857 0.0821 30.11%
Adjusted Per Share Value based on latest NOSH - 1,264,563
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.14 8.50 4.11 16.13 11.99 7.98 4.11 116.86%
EPS 2.75 1.67 0.67 3.10 2.41 1.44 0.74 139.72%
DPS 0.00 0.00 0.00 2.40 0.00 0.00 0.00 -
NAPS 0.1181 0.0899 0.0797 0.0723 0.0928 0.0837 0.0803 29.29%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.64 0.635 0.635 0.63 0.635 0.605 0.62 -
P/RPS 4.72 7.24 14.97 3.75 5.16 7.40 14.77 -53.22%
P/EPS 22.57 36.91 91.85 19.55 25.75 41.10 82.18 -57.71%
EY 4.43 2.71 1.09 5.12 3.88 2.43 1.22 136.05%
DY 0.00 0.00 0.00 3.97 0.00 0.00 0.00 -
P/NAPS 5.25 6.84 7.72 8.37 6.68 7.06 7.55 -21.49%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 15/09/21 28/05/21 10/03/21 18/11/20 17/08/20 28/05/20 -
Price 0.64 0.635 0.635 0.00 0.635 0.605 0.61 -
P/RPS 4.72 7.24 14.97 0.00 5.16 7.40 14.53 -52.71%
P/EPS 22.57 36.91 91.85 0.00 25.75 41.10 80.85 -57.25%
EY 4.43 2.71 1.09 0.00 3.88 2.43 1.24 133.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.25 6.84 7.72 0.00 6.68 7.06 7.43 -20.65%

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