[SEG] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 76.44%
YoY- 54.84%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 202,090 240,406 249,456 248,692 258,156 264,864 246,664 -3.26%
PBT 41,454 45,580 43,354 27,424 17,456 41,196 31,336 4.76%
Tax -5,048 -6,338 -5,578 -2,634 -1,818 -3,804 -3,662 5.49%
NP 36,406 39,242 37,776 24,790 15,638 37,392 27,674 4.67%
-
NP to SH 36,408 39,260 37,852 24,892 16,076 37,550 27,900 4.53%
-
Tax Rate 12.18% 13.91% 12.87% 9.60% 10.41% 9.23% 11.69% -
Total Cost 165,684 201,164 211,680 223,902 242,518 227,472 218,990 -4.53%
-
Net Worth 105,984 98,461 102,292 107,716 185,670 202,035 235,478 -12.44%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - 86,897 95,235 64,285 -
Div Payout % - - - - 540.54% 253.62% 230.41% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 105,984 98,461 102,292 107,716 185,670 202,035 235,478 -12.44%
NOSH 1,264,563 1,264,563 1,264,563 1,264,000 724,144 680,253 642,857 11.92%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 18.01% 16.32% 15.14% 9.97% 6.06% 14.12% 11.22% -
ROE 34.35% 39.87% 37.00% 23.11% 8.66% 18.59% 11.85% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 16.34 19.41 20.14 20.09 35.65 38.94 38.37 -13.25%
EPS 2.94 3.16 3.06 2.02 2.22 5.52 4.34 -6.27%
DPS 0.00 0.00 0.00 0.00 12.00 14.00 10.00 -
NAPS 0.0857 0.0795 0.0826 0.087 0.2564 0.297 0.3663 -21.48%
Adjusted Per Share Value based on latest NOSH - 1,264,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 15.97 18.99 19.71 19.65 20.40 20.93 19.49 -3.26%
EPS 2.88 3.10 2.99 1.97 1.27 2.97 2.20 4.58%
DPS 0.00 0.00 0.00 0.00 6.87 7.52 5.08 -
NAPS 0.0837 0.0778 0.0808 0.0851 0.1467 0.1596 0.186 -12.45%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.605 0.63 0.65 0.70 1.20 1.43 1.46 -
P/RPS 3.70 3.25 3.23 3.48 3.37 3.67 3.81 -0.48%
P/EPS 20.55 19.87 21.27 34.82 54.05 25.91 33.64 -7.87%
EY 4.87 5.03 4.70 2.87 1.85 3.86 2.97 8.58%
DY 0.00 0.00 0.00 0.00 10.00 9.79 6.85 -
P/NAPS 7.06 7.92 7.87 8.05 4.68 4.81 3.99 9.96%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 17/08/20 22/08/19 10/08/18 30/08/17 29/08/16 28/07/15 13/08/14 -
Price 0.605 0.63 0.655 0.66 1.18 1.42 1.43 -
P/RPS 3.70 3.25 3.25 3.29 3.31 3.65 3.73 -0.13%
P/EPS 20.55 19.87 21.43 32.83 53.15 25.72 32.95 -7.56%
EY 4.87 5.03 4.67 3.05 1.88 3.89 3.03 8.22%
DY 0.00 0.00 0.00 0.00 10.17 9.86 6.99 -
P/NAPS 7.06 7.92 7.93 7.59 4.60 4.78 3.90 10.38%

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