[SEG] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock

[SEG] SEG INTERNATIONAL BHD

Announcement Date

24-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -79.73%

YoY- -54.94%

Quarter Report

First Quarter Results 310316.pdf

Latest QR

Upcoming QR

SEG's Result

SEG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	260,133	200,070	129,078	64,380	253,183	193,800	132,432	56.52%
YoY %	30.02%	55.00%	100.49%	-74.57%	30.64%	46.34%	-	-
Horiz. %	196.43%	151.07%	97.47%	48.61%	191.18%	146.34%	100.00%	-
PBT	30,046	22,863	8,728	5,261	26,797	26,953	20,598	28.47%
YoY %	31.42%	161.95%	65.90%	-80.37%	-0.58%	30.85%	-	-
Horiz. %	145.87%	111.00%	42.37%	25.54%	130.10%	130.85%	100.00%	-
Tax	-3,121	-2,338	-909	-484	-2,901	-3,240	-1,902	38.91%
YoY %	-33.49%	-157.21%	-87.81%	83.32%	10.46%	-70.35%	-	-
Horiz. %	164.09%	122.92%	47.79%	25.45%	152.52%	170.35%	100.00%	-
NP	26,925	20,525	7,819	4,777	23,896	23,713	18,696	27.38%
YoY %	31.18%	162.50%	63.68%	-80.01%	0.77%	26.83%	-	-
Horiz. %	144.01%	109.78%	41.82%	25.55%	127.81%	126.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,111	20,607	8,038	4,873	24,046	23,863	18,775	27.61%
YoY %	31.56%	156.37%	64.95%	-79.73%	0.77%	27.10%	-	-
Horiz. %	144.40%	109.76%	42.81%	25.95%	128.07%	127.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.39%	10.23%	10.41%	9.20%	10.83%	12.02%	9.23%	-
YoY %	1.56%	-1.73%	13.15%	-15.05%	-9.90%	30.23%	-	-
Horiz. %	112.57%	110.83%	112.78%	99.67%	117.33%	130.23%	100.00%	-
Total Cost	233,208	179,545	121,259	59,603	229,287	170,087	113,736	61.04%
YoY %	29.89%	48.07%	103.44%	-74.01%	34.81%	49.55%	-	-
Horiz. %	205.04%	157.86%	106.61%	52.40%	201.60%	149.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	204,597	198,347	185,670	182,773	213,329	212,616	202,035	0.83%
YoY %	3.15%	6.83%	1.59%	-14.32%	0.34%	5.24%	-	-
Horiz. %	101.27%	98.17%	91.90%	90.47%	105.59%	105.24%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	43,377	43,323	43,448	43,638	49,073	48,558	47,617	-6.00%
YoY %	0.12%	-0.29%	-0.44%	-11.08%	1.06%	1.98%	-	-
Horiz. %	91.10%	90.98%	91.24%	91.64%	103.06%	101.98%	100.00%	-
Div Payout %	160.00%	210.23%	540.54%	895.52%	204.08%	203.49%	253.62%	-
YoY %	-23.89%	-61.11%	-39.64%	338.81%	0.29%	-19.77%	-	-
Horiz. %	63.09%	82.89%	213.13%	353.10%	80.47%	80.23%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	204,597	198,347	185,670	182,773	213,329	212,616	202,035	0.83%
YoY %	3.15%	6.83%	1.59%	-14.32%	0.34%	5.24%	-	-
Horiz. %	101.27%	98.17%	91.90%	90.47%	105.59%	105.24%	100.00%	-
NOSH	722,960	748,097	724,144	727,313	701,049	693,691	680,253	4.12%
YoY %	-3.36%	3.31%	-0.44%	3.75%	1.06%	1.98%	-	-
Horiz. %	106.28%	109.97%	106.45%	106.92%	103.06%	101.98%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	10.35%	10.26%	6.06%	7.42%	9.44%	12.24%	14.12%	-
YoY %	0.88%	69.31%	-18.33%	-21.40%	-22.88%	-13.31%	-	-
Horiz. %	73.30%	72.66%	42.92%	52.55%	66.86%	86.69%	100.00%	-
ROE	13.25%	10.39%	4.33%	2.67%	11.27%	11.22%	9.29%	-
YoY %	27.53%	139.95%	62.17%	-76.31%	0.45%	20.78%	-	-
Horiz. %	142.63%	111.84%	46.61%	28.74%	121.31%	120.78%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	35.98	27.71	17.82	8.85	36.11	27.94	19.47	50.31%
YoY %	29.84%	55.50%	101.36%	-75.49%	29.24%	43.50%	-	-
Horiz. %	184.80%	142.32%	91.53%	45.45%	185.46%	143.50%	100.00%	-
EPS	3.75	2.85	1.11	0.67	3.43	3.44	2.76	22.55%
YoY %	31.58%	156.76%	65.67%	-80.47%	-0.29%	24.64%	-	-
Horiz. %	135.87%	103.26%	40.22%	24.28%	124.28%	124.64%	100.00%	-
DPS	6.00	6.00	6.00	6.00	7.00	7.00	7.00	-9.72%
YoY %	0.00%	0.00%	0.00%	-14.29%	0.00%	0.00%	-	-
Horiz. %	85.71%	85.71%	85.71%	85.71%	100.00%	100.00%	100.00%	-
NAPS	0.283	0.2747	0.2564	0.2513	0.3043	0.3065	0.297	-3.15%
YoY %	3.02%	7.14%	2.03%	-17.42%	-0.72%	3.20%	-	-
Horiz. %	95.29%	92.49%	86.33%	84.61%	102.46%	103.20%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 727,313
RPS	20.55	15.81	10.20	5.09	20.00	15.31	10.46	56.54%
YoY %	29.98%	55.00%	100.39%	-74.55%	30.63%	46.37%	-	-
Horiz. %	196.46%	151.15%	97.51%	48.66%	191.20%	146.37%	100.00%	-
EPS	2.14	1.63	0.64	0.38	1.90	1.89	1.48	27.72%
YoY %	31.29%	154.69%	68.42%	-80.00%	0.53%	27.70%	-	-
Horiz. %	144.59%	110.14%	43.24%	25.68%	128.38%	127.70%	100.00%	-
DPS	3.43	3.42	3.43	3.45	3.88	3.84	3.76	-5.91%
YoY %	0.29%	-0.29%	-0.58%	-11.08%	1.04%	2.13%	-	-
Horiz. %	91.22%	90.96%	91.22%	91.76%	103.19%	102.13%	100.00%	-
NAPS	0.1616	0.1567	0.1467	0.1444	0.1685	0.168	0.1596	0.82%
YoY %	3.13%	6.82%	1.59%	-14.30%	0.30%	5.26%	-	-
Horiz. %	101.25%	98.18%	91.92%	90.48%	105.58%	105.26%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	1.15	1.15	1.20	1.34	1.38	1.40	1.43	-
P/RPS	3.20	4.15	6.73	15.14	3.82	5.01	7.35	-42.41%
YoY %	-22.89%	-38.34%	-55.55%	296.34%	-23.75%	-31.84%	-	-
Horiz. %	43.54%	56.46%	91.56%	205.99%	51.97%	68.16%	100.00%	-
P/EPS	30.67	40.29	108.11	200.00	40.23	40.70	51.81	-29.38%
YoY %	-23.88%	-62.73%	-45.95%	397.14%	-1.15%	-21.44%	-	-
Horiz. %	59.20%	77.76%	208.67%	386.03%	77.65%	78.56%	100.00%	-
EY	3.26	2.48	0.92	0.50	2.49	2.46	1.93	41.60%
YoY %	31.45%	169.57%	84.00%	-79.92%	1.22%	27.46%	-	-
Horiz. %	168.91%	128.50%	47.67%	25.91%	129.02%	127.46%	100.00%	-
DY	5.22	5.22	5.00	4.48	5.07	5.00	4.90	4.28%
YoY %	0.00%	4.40%	11.61%	-11.64%	1.40%	2.04%	-	-
Horiz. %	106.53%	106.53%	102.04%	91.43%	103.47%	102.04%	100.00%	-
P/NAPS	4.06	4.19	4.68	5.33	4.53	4.57	4.81	-10.63%
YoY %	-3.10%	-10.47%	-12.20%	17.66%	-0.88%	-4.99%	-	-
Horiz. %	84.41%	87.11%	97.30%	110.81%	94.18%	95.01%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/02/17	24/11/16	29/08/16	24/05/16	24/02/16	11/11/15	28/07/15	-
Price	1.12	1.12	1.18	1.21	1.28	1.40	1.42	-
P/RPS	3.11	4.04	6.62	13.67	3.54	5.01	7.29	-43.18%
YoY %	-23.02%	-38.97%	-51.57%	286.16%	-29.34%	-31.28%	-	-
Horiz. %	42.66%	55.42%	90.81%	187.52%	48.56%	68.72%	100.00%	-
P/EPS	29.87	39.24	106.31	180.60	37.32	40.70	51.45	-30.29%
YoY %	-23.88%	-63.09%	-41.14%	383.92%	-8.30%	-20.89%	-	-
Horiz. %	58.06%	76.27%	206.63%	351.02%	72.54%	79.11%	100.00%	-
EY	3.35	2.55	0.94	0.55	2.68	2.46	1.94	43.69%
YoY %	31.37%	171.28%	70.91%	-79.48%	8.94%	26.80%	-	-
Horiz. %	172.68%	131.44%	48.45%	28.35%	138.14%	126.80%	100.00%	-
DY	5.36	5.36	5.08	4.96	5.47	5.00	4.93	5.70%
YoY %	0.00%	5.51%	2.42%	-9.32%	9.40%	1.42%	-	-
Horiz. %	108.72%	108.72%	103.04%	100.61%	110.95%	101.42%	100.00%	-
P/NAPS	3.96	4.08	4.60	4.81	4.21	4.57	4.78	-11.74%
YoY %	-2.94%	-11.30%	-4.37%	14.25%	-7.88%	-4.39%	-	-
Horiz. %	82.85%	85.36%	96.23%	100.63%	88.08%	95.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos