[SEG] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 83.25%
YoY- 14.15%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 166,366 151,779 185,190 190,189 195,834 200,070 193,800 -2.50%
PBT 39,546 34,339 40,394 39,347 34,827 22,863 26,953 6.59%
Tax -4,783 -3,898 -4,220 -4,714 -4,516 -2,338 -3,240 6.70%
NP 34,763 30,441 36,174 34,633 30,311 20,525 23,713 6.57%
-
NP to SH 34,767 30,446 36,188 34,682 30,384 20,607 23,863 6.46%
-
Tax Rate 12.09% 11.35% 10.45% 11.98% 12.97% 10.23% 12.02% -
Total Cost 131,603 121,338 149,016 155,556 165,523 179,545 170,087 -4.18%
-
Net Worth 149,428 117,401 114,686 118,619 125,297 198,347 212,616 -5.70%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - 43,323 48,558 -
Div Payout % - - - - - 210.23% 203.49% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 149,428 117,401 114,686 118,619 125,297 198,347 212,616 -5.70%
NOSH 1,264,563 1,264,563 1,264,563 1,264,563 1,264,000 748,097 693,691 10.51%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 20.90% 20.06% 19.53% 18.21% 15.48% 10.26% 12.24% -
ROE 23.27% 25.93% 31.55% 29.24% 24.25% 10.39% 11.22% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 13.57 12.29 14.95 15.36 15.82 27.71 27.94 -11.33%
EPS 2.84 2.47 2.92 2.80 2.45 2.85 3.44 -3.14%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 7.00 -
NAPS 0.1219 0.0951 0.0926 0.0958 0.1012 0.2747 0.3065 -14.23%
Adjusted Per Share Value based on latest NOSH - 1,264,563
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 13.14 11.99 14.63 15.03 15.47 15.81 15.31 -2.51%
EPS 2.75 2.41 2.86 2.74 2.40 1.63 1.89 6.44%
DPS 0.00 0.00 0.00 0.00 0.00 3.42 3.84 -
NAPS 0.1181 0.0928 0.0906 0.0937 0.099 0.1567 0.168 -5.69%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.64 0.635 0.63 0.645 0.675 1.15 1.40 -
P/RPS 4.72 5.16 4.21 4.20 4.27 4.15 5.01 -0.98%
P/EPS 22.57 25.75 21.56 23.03 27.51 40.29 40.70 -9.35%
EY 4.43 3.88 4.64 4.34 3.64 2.48 2.46 10.29%
DY 0.00 0.00 0.00 0.00 0.00 5.22 5.00 -
P/NAPS 5.25 6.68 6.80 6.73 6.67 4.19 4.57 2.33%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/11/21 18/11/20 25/11/19 15/11/18 24/11/17 24/11/16 11/11/15 -
Price 0.64 0.635 0.64 0.645 0.65 1.12 1.40 -
P/RPS 4.72 5.16 4.28 4.20 4.11 4.04 5.01 -0.98%
P/EPS 22.57 25.75 21.90 23.03 26.49 39.24 40.70 -9.35%
EY 4.43 3.88 4.57 4.34 3.78 2.55 2.46 10.29%
DY 0.00 0.00 0.00 0.00 0.00 5.36 5.00 -
P/NAPS 5.25 6.68 6.91 6.73 6.42 4.08 4.57 2.33%

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