[SEG] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -81.29%
YoY- 2.09%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 213,939 163,186 108,360 54,948 223,499 166,366 107,547 57.97%
PBT 45,268 34,456 23,047 10,499 52,265 39,546 22,993 56.88%
Tax -5,156 -2,727 -2,452 -1,845 -6,023 -4,783 -1,911 93.45%
NP 40,112 31,729 20,595 8,654 46,242 34,763 21,082 53.36%
-
NP to SH 40,117 31,734 20,591 8,652 46,234 34,767 21,087 53.35%
-
Tax Rate 11.39% 7.91% 10.64% 17.57% 11.52% 12.09% 8.31% -
Total Cost 173,827 131,457 87,765 46,294 177,257 131,603 86,465 59.08%
-
Net Worth 127,932 143,087 133,038 133,125 160,951 149,428 113,756 8.12%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 61,211 49,044 49,046 36,774 - - - -
Div Payout % 152.58% 154.55% 238.19% 425.04% - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 127,932 143,087 133,038 133,125 160,951 149,428 113,756 8.12%
NOSH 1,265,742 1,265,444 1,264,974 1,264,563 1,264,563 1,264,563 1,264,563 0.06%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 18.75% 19.44% 19.01% 15.75% 20.69% 20.90% 19.60% -
ROE 31.36% 22.18% 15.48% 6.50% 28.73% 23.27% 18.54% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.48 13.31 8.84 4.48 18.23 13.57 8.77 58.17%
EPS 3.27 2.59 1.68 0.71 3.77 2.84 1.72 53.28%
DPS 5.00 4.00 4.00 3.00 0.00 0.00 0.00 -
NAPS 0.1045 0.1167 0.1085 0.1086 0.1313 0.1219 0.0928 8.21%
Adjusted Per Share Value based on latest NOSH - 1,264,563
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 16.90 12.89 8.56 4.34 17.66 13.14 8.50 57.91%
EPS 3.17 2.51 1.63 0.68 3.65 2.75 1.67 53.12%
DPS 4.84 3.87 3.87 2.91 0.00 0.00 0.00 -
NAPS 0.1011 0.113 0.1051 0.1052 0.1272 0.1181 0.0899 8.11%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.645 0.625 0.635 0.63 0.64 0.64 0.635 -
P/RPS 3.69 4.70 7.19 14.05 3.51 4.72 7.24 -36.11%
P/EPS 19.68 24.15 37.81 89.26 16.97 22.57 36.91 -34.17%
EY 5.08 4.14 2.64 1.12 5.89 4.43 2.71 51.85%
DY 7.75 6.40 6.30 4.76 0.00 0.00 0.00 -
P/NAPS 6.17 5.36 5.85 5.80 4.87 5.25 6.84 -6.62%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 17/08/22 18/05/22 28/02/22 18/11/21 15/09/21 -
Price 0.65 0.65 0.635 0.63 0.635 0.64 0.635 -
P/RPS 3.72 4.88 7.19 14.05 3.48 4.72 7.24 -35.77%
P/EPS 19.84 25.11 37.81 89.26 16.84 22.57 36.91 -33.81%
EY 5.04 3.98 2.64 1.12 5.94 4.43 2.71 51.06%
DY 7.69 6.15 6.30 4.76 0.00 0.00 0.00 -
P/NAPS 6.22 5.57 5.85 5.80 4.84 5.25 6.84 -6.12%

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