[SEG] QoQ 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- -45.48%
YoY- 51.46%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 62,135 65,461 65,551 59,177 60,325 71,488 64,531 -2.48%
PBT 8,430 17,670 15,586 6,091 10,946 21,115 9,718 -9.01%
Tax -946 -1,925 -2,021 -768 -1,169 -3,199 -826 9.43%
NP 7,484 15,745 13,565 5,323 9,777 17,916 8,892 -10.82%
-
NP to SH 7,474 15,756 13,584 5,342 9,798 17,938 8,919 -11.08%
-
Tax Rate 11.22% 10.89% 12.97% 12.61% 10.68% 15.15% 8.50% -
Total Cost 54,651 49,716 51,986 53,854 50,548 53,572 55,639 -1.18%
-
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 % 455.59% - - - 442.22% - - -
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 12.04% 24.05% 20.69% 9.00% 16.21% 25.06% 13.78% -
ROE 8.08% 13.28% 13.28% 6.05% 10.75% 14.32% 8.28% -
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 5.02 5.29 5.29 4.78 4.87 5.77 5.21 -2.43%
EPS 0.60 1.27 1.10 0.43 0.79 1.45 0.72 -11.41%
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 4.91 5.17 5.18 4.68 4.77 5.65 5.10 -2.49%
EPS 0.59 1.24 1.07 0.42 0.77 1.42 0.70 -10.74%
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 12.85 12.20 12.28 13.70 14.06 11.69 13.43 -2.89%
P/EPS 106.86 50.69 59.26 151.82 86.55 46.59 97.17 6.52%
EY 0.94 1.97 1.69 0.66 1.16 2.15 1.03 -5.89%
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 12.75 12.20 12.37 13.70 13.34 11.26 12.66 0.47%
P/EPS 106.03 50.69 59.71 151.82 82.13 44.86 91.62 10.19%
EY 0.94 1.97 1.67 0.66 1.22 2.23 1.09 -9.37%
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