[SEG] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -52.56%
YoY- -23.72%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 64,987 60,528 59,675 62,135 65,461 65,551 59,177 6.43%
PBT 17,604 11,595 11,195 8,430 17,670 15,586 6,091 102.76%
Tax -1,051 -2,063 -1,106 -946 -1,925 -2,021 -768 23.23%
NP 16,553 9,532 10,089 7,484 15,745 13,565 5,323 112.90%
-
NP to SH 16,558 9,538 10,092 7,474 15,756 13,584 5,342 112.44%
-
Tax Rate 5.97% 17.79% 9.88% 11.22% 10.89% 12.97% 12.61% -
Total Cost 48,434 50,996 49,586 54,651 49,716 51,986 53,854 -6.82%
-
Net Worth 114,686 98,461 88,925 92,493 118,619 102,292 88,283 19.03%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 34,050 - - - -
Div Payout % - - - 455.59% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 114,686 98,461 88,925 92,493 118,619 102,292 88,283 19.03%
NOSH 1,264,563 1,264,563 1,264,563 1,264,563 1,264,563 1,264,563 1,264,000 0.02%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 25.47% 15.75% 16.91% 12.04% 24.05% 20.69% 9.00% -
ROE 14.44% 9.69% 11.35% 8.08% 13.28% 13.28% 6.05% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.25 4.89 4.82 5.02 5.29 5.29 4.78 6.44%
EPS 1.34 0.77 0.81 0.60 1.27 1.10 0.43 113.20%
DPS 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
NAPS 0.0926 0.0795 0.0718 0.0747 0.0958 0.0826 0.0713 19.01%
Adjusted Per Share Value based on latest NOSH - 1,264,563
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.13 4.78 4.71 4.91 5.17 5.18 4.68 6.30%
EPS 1.31 0.75 0.80 0.59 1.24 1.07 0.42 113.32%
DPS 0.00 0.00 0.00 2.69 0.00 0.00 0.00 -
NAPS 0.0906 0.0778 0.0703 0.0731 0.0937 0.0808 0.0697 19.08%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.63 0.63 0.63 0.645 0.645 0.65 0.655 -
P/RPS 12.01 12.89 13.08 12.85 12.20 12.28 13.70 -8.39%
P/EPS 47.12 81.81 77.32 106.86 50.69 59.26 151.82 -54.12%
EY 2.12 1.22 1.29 0.94 1.97 1.69 0.66 117.54%
DY 0.00 0.00 0.00 4.26 0.00 0.00 0.00 -
P/NAPS 6.80 7.92 8.77 8.63 6.73 7.87 9.19 -18.17%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 22/08/19 28/05/19 26/02/19 15/11/18 10/08/18 15/05/18 -
Price 0.64 0.63 0.63 0.64 0.645 0.655 0.655 -
P/RPS 12.20 12.89 13.08 12.75 12.20 12.37 13.70 -7.43%
P/EPS 47.87 81.81 77.32 106.03 50.69 59.71 151.82 -53.64%
EY 2.09 1.22 1.29 0.94 1.97 1.67 0.66 115.49%
DY 0.00 0.00 0.00 4.30 0.00 0.00 0.00 -
P/NAPS 6.91 7.92 8.77 8.57 6.73 7.93 9.19 -17.29%

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