[SEG] YoY Cumulative 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- 252.88%
YoY- 54.84%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 101,045 120,203 124,728 124,346 129,078 132,432 123,332 -3.26%
PBT 20,727 22,790 21,677 13,712 8,728 20,598 15,668 4.76%
Tax -2,524 -3,169 -2,789 -1,317 -909 -1,902 -1,831 5.49%
NP 18,203 19,621 18,888 12,395 7,819 18,696 13,837 4.67%
-
NP to SH 18,204 19,630 18,926 12,446 8,038 18,775 13,950 4.53%
-
Tax Rate 12.18% 13.91% 12.87% 9.60% 10.41% 9.23% 11.69% -
Total Cost 82,842 100,582 105,840 111,951 121,259 113,736 109,495 -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 - - - - 43,448 47,617 32,142 -
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 17.18% 19.94% 18.50% 11.55% 4.33% 9.29% 5.92% -
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 8.17 9.71 10.07 10.04 17.82 19.47 19.18 -13.24%
EPS 1.47 1.58 1.53 1.01 1.11 2.76 2.17 -6.27%
DPS 0.00 0.00 0.00 0.00 6.00 7.00 5.00 -
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 7.98 9.50 9.85 9.82 10.20 10.46 9.74 -3.26%
EPS 1.44 1.55 1.50 0.98 0.64 1.48 1.10 4.58%
DPS 0.00 0.00 0.00 0.00 3.43 3.76 2.54 -
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 7.40 6.49 6.45 6.97 6.73 7.35 7.61 -0.46%
P/EPS 41.10 39.75 42.53 69.64 108.11 51.81 67.28 -7.87%
EY 2.43 2.52 2.35 1.44 0.92 1.93 1.49 8.48%
DY 0.00 0.00 0.00 0.00 5.00 4.90 3.42 -
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 7.40 6.49 6.50 6.57 6.62 7.29 7.45 -0.11%
P/EPS 41.10 39.75 42.86 65.66 106.31 51.45 65.90 -7.56%
EY 2.43 2.52 2.33 1.52 0.94 1.94 1.52 8.12%
DY 0.00 0.00 0.00 0.00 5.08 4.93 3.50 -
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