[SEG] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -79.73%
YoY- -54.94%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 59,675 59,177 59,815 64,380 67,365 61,523 55,825 1.11%
PBT 11,195 6,091 3,994 5,261 11,895 8,066 1,217 44.72%
Tax -1,106 -768 -491 -484 -1,191 -930 -335 22.01%
NP 10,089 5,323 3,503 4,777 10,704 7,136 882 50.07%
-
NP to SH 10,092 5,342 3,527 4,873 10,815 7,210 992 47.17%
-
Tax Rate 9.88% 12.61% 12.29% 9.20% 10.01% 11.53% 27.53% -
Total Cost 49,586 53,854 56,312 59,603 56,661 54,387 54,943 -1.69%
-
Net Worth 88,925 88,283 99,547 182,773 233,671 261,362 277,495 -17.26%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - 43,638 - - 33,066 -
Div Payout % - - - 895.52% - - 3,333.33% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 88,925 88,283 99,547 182,773 233,671 261,362 277,495 -17.26%
NOSH 1,264,563 1,264,000 719,795 727,313 675,937 643,749 661,333 11.40%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 16.91% 9.00% 5.86% 7.42% 15.89% 11.60% 1.58% -
ROE 11.35% 6.05% 3.54% 2.67% 4.63% 2.76% 0.36% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.82 4.78 8.31 8.85 9.97 9.56 8.44 -8.91%
EPS 0.81 0.43 0.49 0.67 1.60 1.12 0.15 32.43%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 5.00 -
NAPS 0.0718 0.0713 0.1383 0.2513 0.3457 0.406 0.4196 -25.47%
Adjusted Per Share Value based on latest NOSH - 727,313
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.71 4.68 4.73 5.09 5.32 4.86 4.41 1.10%
EPS 0.80 0.42 0.28 0.38 0.85 0.57 0.08 46.75%
DPS 0.00 0.00 0.00 3.45 0.00 0.00 2.61 -
NAPS 0.0703 0.0697 0.0786 0.1444 0.1846 0.2065 0.2192 -17.25%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.63 0.655 1.08 1.34 1.43 1.51 1.69 -
P/RPS 13.08 13.70 13.00 15.14 14.35 15.80 20.02 -6.84%
P/EPS 77.32 151.82 220.41 200.00 89.37 134.82 1,126.67 -36.00%
EY 1.29 0.66 0.45 0.50 1.12 0.74 0.09 55.82%
DY 0.00 0.00 0.00 4.48 0.00 0.00 2.96 -
P/NAPS 8.77 9.19 7.81 5.33 4.14 3.72 4.03 13.83%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 15/05/18 25/05/17 24/05/16 13/05/15 21/05/14 17/05/13 -
Price 0.63 0.655 1.25 1.21 1.48 1.49 1.63 -
P/RPS 13.08 13.70 15.04 13.67 14.85 15.59 19.31 -6.28%
P/EPS 77.32 151.82 255.10 180.60 92.50 133.04 1,086.67 -35.61%
EY 1.29 0.66 0.39 0.55 1.08 0.75 0.09 55.82%
DY 0.00 0.00 0.00 4.96 0.00 0.00 3.07 -
P/NAPS 8.77 9.19 9.04 4.81 4.28 3.67 3.88 14.55%

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