[SEG] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 21.55%
YoY- 4.91%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 223,499 204,124 243,972 252,324 256,159 260,133 253,183 -2.05%
PBT 52,265 45,172 49,637 47,777 45,773 30,046 26,797 11.76%
Tax -6,023 -5,996 -4,525 -5,660 -5,685 -3,121 -2,901 12.93%
NP 46,242 39,176 45,112 42,117 40,088 26,925 23,896 11.61%
-
NP to SH 46,234 39,181 45,132 42,156 40,182 27,111 24,046 11.50%
-
Tax Rate 11.52% 13.27% 9.12% 11.85% 12.42% 10.39% 10.83% -
Total Cost 177,257 164,948 198,860 210,207 216,071 233,208 229,287 -4.19%
-
Net Worth 160,951 91,541 93,507 92,493 91,114 204,597 213,329 -4.58%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - 30,392 30,962 34,050 43,328 43,377 49,073 -
Div Payout % - 77.57% 68.61% 80.77% 107.83% 160.00% 204.08% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 160,951 91,541 93,507 92,493 91,114 204,597 213,329 -4.58%
NOSH 1,264,563 1,264,563 1,264,563 1,264,563 1,264,000 722,960 701,049 10.32%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 20.69% 19.19% 18.49% 16.69% 15.65% 10.35% 9.44% -
ROE 28.73% 42.80% 48.27% 45.58% 44.10% 13.25% 11.27% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 18.23 16.79 19.70 20.38 20.69 35.98 36.11 -10.75%
EPS 3.77 3.18 3.64 3.40 3.25 3.75 3.43 1.58%
DPS 0.00 2.50 2.50 2.75 3.50 6.00 7.00 -
NAPS 0.1313 0.0753 0.0755 0.0747 0.0736 0.283 0.3043 -13.06%
Adjusted Per Share Value based on latest NOSH - 1,264,563
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 17.66 16.13 19.28 19.93 20.24 20.55 20.00 -2.05%
EPS 3.65 3.10 3.57 3.33 3.17 2.14 1.90 11.48%
DPS 0.00 2.40 2.45 2.69 3.42 3.43 3.88 -
NAPS 0.1272 0.0723 0.0739 0.0731 0.072 0.1616 0.1685 -4.57%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.64 0.63 0.635 0.645 0.685 1.15 1.38 -
P/RPS 3.51 3.75 3.22 3.17 3.31 3.20 3.82 -1.39%
P/EPS 16.97 19.55 17.43 18.94 21.10 30.67 40.23 -13.38%
EY 5.89 5.12 5.74 5.28 4.74 3.26 2.49 15.41%
DY 0.00 3.97 3.94 4.26 5.11 5.22 5.07 -
P/NAPS 4.87 8.37 8.41 8.63 9.31 4.06 4.53 1.21%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 10/03/21 28/02/20 26/02/19 27/02/18 23/02/17 24/02/16 -
Price 0.635 0.00 0.63 0.64 0.65 1.12 1.28 -
P/RPS 3.48 0.00 3.20 3.14 3.14 3.11 3.54 -0.28%
P/EPS 16.84 0.00 17.29 18.80 20.03 29.87 37.32 -12.41%
EY 5.94 0.00 5.78 5.32 4.99 3.35 2.68 14.17%
DY 0.00 0.00 3.97 4.30 5.38 5.36 5.47 -
P/NAPS 4.84 0.00 8.34 8.57 8.83 3.96 4.21 2.34%

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