[SEG] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
13-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 85.16%
YoY- 50.0%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 236,708 239,260 257,520 269,460 246,092 223,300 311,276 -4.45%
PBT 24,364 15,976 21,044 47,580 32,264 4,868 107,764 -21.94%
Tax -3,072 -1,964 -1,936 -4,764 -3,720 -1,340 -20,696 -27.22%
NP 21,292 14,012 19,108 42,816 28,544 3,528 87,068 -20.91%
-
NP to SH 21,368 14,108 19,492 43,260 28,840 3,968 87,588 -20.94%
-
Tax Rate 12.61% 12.29% 9.20% 10.01% 11.53% 27.53% 19.20% -
Total Cost 215,416 225,248 238,412 226,644 217,548 219,772 224,208 -0.66%
-
Net Worth 88,283 99,547 182,773 233,671 261,362 277,495 205,757 -13.14%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - 174,555 - - 132,266 - -
Div Payout % - - 895.52% - - 3,333.33% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 88,283 99,547 182,773 233,671 261,362 277,495 205,757 -13.14%
NOSH 1,264,000 719,795 727,313 675,937 643,749 661,333 532,773 15.47%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.00% 5.86% 7.42% 15.89% 11.60% 1.58% 27.97% -
ROE 24.20% 14.17% 10.66% 18.51% 11.03% 1.43% 42.57% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 19.12 33.24 35.41 39.86 38.23 33.77 58.43 -16.98%
EPS 1.72 1.96 2.68 6.40 4.48 0.60 16.44 -31.34%
DPS 0.00 0.00 24.00 0.00 0.00 20.00 0.00 -
NAPS 0.0713 0.1383 0.2513 0.3457 0.406 0.4196 0.3862 -24.53%
Adjusted Per Share Value based on latest NOSH - 675,937
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 18.70 18.90 20.35 21.29 19.44 17.64 24.59 -4.45%
EPS 1.69 1.11 1.54 3.42 2.28 0.31 6.92 -20.93%
DPS 0.00 0.00 13.79 0.00 0.00 10.45 0.00 -
NAPS 0.0697 0.0786 0.1444 0.1846 0.2065 0.2192 0.1626 -13.16%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.655 1.08 1.34 1.43 1.51 1.69 1.80 -
P/RPS 3.43 3.25 3.78 3.59 3.95 5.01 3.08 1.80%
P/EPS 37.95 55.10 50.00 22.34 33.71 281.67 10.95 23.00%
EY 2.63 1.81 2.00 4.48 2.97 0.36 9.13 -18.72%
DY 0.00 0.00 17.91 0.00 0.00 11.83 0.00 -
P/NAPS 9.19 7.81 5.33 4.14 3.72 4.03 4.66 11.97%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 15/05/18 25/05/17 24/05/16 13/05/15 21/05/14 17/05/13 15/05/12 -
Price 0.655 1.25 1.21 1.48 1.49 1.63 1.71 -
P/RPS 3.43 3.76 3.42 3.71 3.90 4.83 2.93 2.65%
P/EPS 37.95 63.78 45.15 23.12 33.26 271.67 10.40 24.06%
EY 2.63 1.57 2.21 4.32 3.01 0.37 9.61 -19.41%
DY 0.00 0.00 19.83 0.00 0.00 12.27 0.00 -
P/NAPS 9.19 9.04 4.81 4.28 3.67 3.88 4.43 12.92%

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