[SEG] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
15-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 148.81%
YoY- 15.84%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 93,651 93,491 108,360 107,547 101,045 120,203 124,728 -4.65%
PBT 2,994 7,793 23,047 22,993 20,727 22,790 21,677 -28.08%
Tax -467 -805 -2,452 -1,911 -2,524 -3,169 -2,789 -25.73%
NP 2,527 6,988 20,595 21,082 18,203 19,621 18,888 -28.46%
-
NP to SH 2,533 6,989 20,591 21,087 18,204 19,630 18,926 -28.45%
-
Tax Rate 15.60% 10.33% 10.64% 8.31% 12.18% 13.91% 12.87% -
Total Cost 91,124 86,503 87,765 86,465 82,842 100,582 105,840 -2.46%
-
Net Worth 124,631 134,796 133,038 113,756 105,984 98,461 102,292 3.34%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - 49,046 - - - - -
Div Payout % - - 238.19% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 124,631 134,796 133,038 113,756 105,984 98,461 102,292 3.34%
NOSH 1,265,742 1,265,742 1,264,974 1,264,563 1,264,563 1,264,563 1,264,563 0.01%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.70% 7.47% 19.01% 19.60% 18.01% 16.32% 15.14% -
ROE 2.03% 5.18% 15.48% 18.54% 17.18% 19.94% 18.50% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 7.66 7.64 8.84 8.77 8.17 9.71 10.07 -4.45%
EPS 0.21 0.57 1.68 1.72 1.47 1.58 1.53 -28.15%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.1102 0.1085 0.0928 0.0857 0.0795 0.0826 3.57%
Adjusted Per Share Value based on latest NOSH - 1,264,563
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 7.40 7.39 8.56 8.50 7.98 9.50 9.85 -4.65%
EPS 0.20 0.55 1.63 1.67 1.44 1.55 1.50 -28.50%
DPS 0.00 0.00 3.87 0.00 0.00 0.00 0.00 -
NAPS 0.0985 0.1065 0.1051 0.0899 0.0837 0.0778 0.0808 3.35%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.63 0.665 0.635 0.635 0.605 0.63 0.65 -
P/RPS 8.22 8.70 7.19 7.24 7.40 6.49 6.45 4.12%
P/EPS 303.90 116.39 37.81 36.91 41.10 39.75 42.53 38.74%
EY 0.33 0.86 2.64 2.71 2.43 2.52 2.35 -27.88%
DY 0.00 0.00 6.30 0.00 0.00 0.00 0.00 -
P/NAPS 6.18 6.03 5.85 6.84 7.06 7.92 7.87 -3.94%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 20/08/24 16/08/23 17/08/22 15/09/21 17/08/20 22/08/19 10/08/18 -
Price 0.615 0.655 0.635 0.635 0.605 0.63 0.655 -
P/RPS 8.02 8.57 7.19 7.24 7.40 6.49 6.50 3.56%
P/EPS 296.66 114.64 37.81 36.91 41.10 39.75 42.86 38.00%
EY 0.34 0.87 2.64 2.71 2.43 2.52 2.33 -27.42%
DY 0.00 0.00 6.30 0.00 0.00 0.00 0.00 -
P/NAPS 6.03 5.94 5.85 6.84 7.06 7.92 7.93 -4.45%

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