[SEG] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -86.99%
YoY- -27.62%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 256,159 195,834 124,346 59,815 260,133 200,070 129,078 57.72%
PBT 45,773 34,827 13,712 3,994 30,046 22,863 8,728 200.94%
Tax -5,685 -4,516 -1,317 -491 -3,121 -2,338 -909 238.31%
NP 40,088 30,311 12,395 3,503 26,925 20,525 7,819 196.44%
-
NP to SH 40,182 30,384 12,446 3,527 27,111 20,607 8,038 191.50%
-
Tax Rate 12.42% 12.97% 9.60% 12.29% 10.39% 10.23% 10.41% -
Total Cost 216,071 165,523 111,951 56,312 233,208 179,545 121,259 46.82%
-
Net Worth 91,114 125,297 107,716 99,547 204,597 198,347 185,670 -37.70%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 43,328 - - - 43,377 43,323 43,448 -0.18%
Div Payout % 107.83% - - - 160.00% 210.23% 540.54% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 91,114 125,297 107,716 99,547 204,597 198,347 185,670 -37.70%
NOSH 1,264,000 1,264,000 1,264,000 719,795 722,960 748,097 724,144 44.82%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 15.65% 15.48% 9.97% 5.86% 10.35% 10.26% 6.06% -
ROE 44.10% 24.25% 11.55% 3.54% 13.25% 10.39% 4.33% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.69 15.82 10.04 8.31 35.98 27.71 17.82 10.43%
EPS 3.25 2.45 1.01 0.49 3.75 2.85 1.11 104.26%
DPS 3.50 0.00 0.00 0.00 6.00 6.00 6.00 -30.11%
NAPS 0.0736 0.1012 0.087 0.1383 0.283 0.2747 0.2564 -56.38%
Adjusted Per Share Value based on latest NOSH - 719,795
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.24 15.47 9.82 4.73 20.55 15.81 10.20 57.71%
EPS 3.17 2.40 0.98 0.28 2.14 1.63 0.64 189.72%
DPS 3.42 0.00 0.00 0.00 3.43 3.42 3.43 -0.19%
NAPS 0.072 0.099 0.0851 0.0786 0.1616 0.1567 0.1467 -37.69%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.685 0.675 0.70 1.08 1.15 1.15 1.20 -
P/RPS 3.31 4.27 6.97 13.00 3.20 4.15 6.73 -37.61%
P/EPS 21.10 27.51 69.64 220.41 30.67 40.29 108.11 -66.25%
EY 4.74 3.64 1.44 0.45 3.26 2.48 0.92 197.41%
DY 5.11 0.00 0.00 0.00 5.22 5.22 5.00 1.45%
P/NAPS 9.31 6.67 8.05 7.81 4.06 4.19 4.68 57.97%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 30/08/17 25/05/17 23/02/17 24/11/16 29/08/16 -
Price 0.65 0.65 0.66 1.25 1.12 1.12 1.18 -
P/RPS 3.14 4.11 6.57 15.04 3.11 4.04 6.62 -39.09%
P/EPS 20.03 26.49 65.66 255.10 29.87 39.24 106.31 -67.03%
EY 4.99 3.78 1.52 0.39 3.35 2.55 0.94 203.38%
DY 5.38 0.00 0.00 0.00 5.36 5.36 5.08 3.88%
P/NAPS 8.83 6.42 7.59 9.04 3.96 4.08 4.60 54.27%

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