[SEG] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
15-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -86.71%
YoY- 51.46%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 252,324 190,189 124,728 59,177 256,159 195,834 124,346 60.07%
PBT 47,777 39,347 21,677 6,091 45,773 34,827 13,712 129.31%
Tax -5,660 -4,714 -2,789 -768 -5,685 -4,516 -1,317 163.63%
NP 42,117 34,633 18,888 5,323 40,088 30,311 12,395 125.51%
-
NP to SH 42,156 34,682 18,926 5,342 40,182 30,384 12,446 125.03%
-
Tax Rate 11.85% 11.98% 12.87% 12.61% 12.42% 12.97% 9.60% -
Total Cost 210,207 155,556 105,840 53,854 216,071 165,523 111,951 52.02%
-
Net Worth 92,493 118,619 102,292 88,283 91,114 125,297 107,716 -9.63%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 34,050 - - - 43,328 - - -
Div Payout % 80.77% - - - 107.83% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 92,493 118,619 102,292 88,283 91,114 125,297 107,716 -9.63%
NOSH 1,264,563 1,264,563 1,264,563 1,264,000 1,264,000 1,264,000 1,264,000 0.02%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 16.69% 18.21% 15.14% 9.00% 15.65% 15.48% 9.97% -
ROE 45.58% 29.24% 18.50% 6.05% 44.10% 24.25% 11.55% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 20.38 15.36 10.07 4.78 20.69 15.82 10.04 60.11%
EPS 3.40 2.80 1.53 0.43 3.25 2.45 1.01 124.11%
DPS 2.75 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.0747 0.0958 0.0826 0.0713 0.0736 0.1012 0.087 -9.63%
Adjusted Per Share Value based on latest NOSH - 1,264,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.93 15.03 9.85 4.68 20.24 15.47 9.82 60.09%
EPS 3.33 2.74 1.50 0.42 3.17 2.40 0.98 125.51%
DPS 2.69 0.00 0.00 0.00 3.42 0.00 0.00 -
NAPS 0.0731 0.0937 0.0808 0.0697 0.072 0.099 0.0851 -9.61%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.645 0.645 0.65 0.655 0.685 0.675 0.70 -
P/RPS 3.17 4.20 6.45 13.70 3.31 4.27 6.97 -40.77%
P/EPS 18.94 23.03 42.53 151.82 21.10 27.51 69.64 -57.92%
EY 5.28 4.34 2.35 0.66 4.74 3.64 1.44 137.22%
DY 4.26 0.00 0.00 0.00 5.11 0.00 0.00 -
P/NAPS 8.63 6.73 7.87 9.19 9.31 6.67 8.05 4.73%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 15/11/18 10/08/18 15/05/18 27/02/18 24/11/17 30/08/17 -
Price 0.64 0.645 0.655 0.655 0.65 0.65 0.66 -
P/RPS 3.14 4.20 6.50 13.70 3.14 4.11 6.57 -38.78%
P/EPS 18.80 23.03 42.86 151.82 20.03 26.49 65.66 -56.45%
EY 5.32 4.34 2.33 0.66 4.99 3.78 1.52 129.99%
DY 4.30 0.00 0.00 0.00 5.38 0.00 0.00 -
P/NAPS 8.57 6.73 7.93 9.19 8.83 6.42 7.59 8.40%

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