[SEG] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -35.5%
YoY- 42.9%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 50,734 49,069 51,976 58,745 64,987 60,528 59,675 -10.22%
PBT 13,612 10,238 10,489 10,979 17,604 11,595 11,195 13.87%
Tax -1,374 -1,379 -1,145 -305 -1,051 -2,063 -1,106 15.51%
NP 12,238 8,859 9,344 10,674 16,553 9,532 10,089 13.69%
-
NP to SH 12,242 8,861 9,343 10,680 16,558 9,538 10,092 13.70%
-
Tax Rate 10.09% 13.47% 10.92% 2.78% 5.97% 17.79% 9.88% -
Total Cost 38,496 40,210 42,632 48,071 48,434 50,996 49,586 -15.49%
-
Net Worth 117,401 105,984 101,666 93,507 114,686 98,461 88,925 20.28%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 30,962 - - - -
Div Payout % - - - 289.91% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 117,401 105,984 101,666 93,507 114,686 98,461 88,925 20.28%
NOSH 1,264,563 1,264,563 1,264,563 1,264,563 1,264,563 1,264,563 1,264,563 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 24.12% 18.05% 17.98% 18.17% 25.47% 15.75% 16.91% -
ROE 10.43% 8.36% 9.19% 11.42% 14.44% 9.69% 11.35% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.11 3.97 4.20 4.74 5.25 4.89 4.82 -10.05%
EPS 1.00 0.72 0.75 0.86 1.34 0.77 0.81 15.03%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.0951 0.0857 0.0821 0.0755 0.0926 0.0795 0.0718 20.54%
Adjusted Per Share Value based on latest NOSH - 1,264,563
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.01 3.88 4.11 4.64 5.13 4.78 4.71 -10.14%
EPS 0.97 0.70 0.74 0.84 1.31 0.75 0.80 13.66%
DPS 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
NAPS 0.0928 0.0837 0.0803 0.0739 0.0906 0.0778 0.0703 20.27%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.635 0.605 0.62 0.635 0.63 0.63 0.63 -
P/RPS 15.45 15.25 14.77 13.39 12.01 12.89 13.08 11.70%
P/EPS 64.03 84.44 82.18 73.64 47.12 81.81 77.32 -11.78%
EY 1.56 1.18 1.22 1.36 2.12 1.22 1.29 13.46%
DY 0.00 0.00 0.00 3.94 0.00 0.00 0.00 -
P/NAPS 6.68 7.06 7.55 8.41 6.80 7.92 8.77 -16.55%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 17/08/20 28/05/20 28/02/20 25/11/19 22/08/19 28/05/19 -
Price 0.635 0.605 0.61 0.63 0.64 0.63 0.63 -
P/RPS 15.45 15.25 14.53 13.28 12.20 12.89 13.08 11.70%
P/EPS 64.03 84.44 80.85 73.06 47.87 81.81 77.32 -11.78%
EY 1.56 1.18 1.24 1.37 2.09 1.22 1.29 13.46%
DY 0.00 0.00 0.00 3.97 0.00 0.00 0.00 -
P/NAPS 6.68 7.06 7.43 8.34 6.91 7.92 8.77 -16.55%

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