[SEG] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -76.06%
YoY- 88.92%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 54,948 52,010 51,976 59,675 59,177 59,815 64,380 -2.60%
PBT 10,499 9,260 10,489 11,195 6,091 3,994 5,261 12.19%
Tax -1,845 -788 -1,145 -1,106 -768 -491 -484 24.97%
NP 8,654 8,472 9,344 10,089 5,323 3,503 4,777 10.40%
-
NP to SH 8,652 8,475 9,343 10,092 5,342 3,527 4,873 10.03%
-
Tax Rate 17.57% 8.51% 10.92% 9.88% 12.61% 12.29% 9.20% -
Total Cost 46,294 43,538 42,632 49,586 53,854 56,312 59,603 -4.12%
-
Net Worth 133,125 100,885 101,666 88,925 88,283 99,547 182,773 -5.14%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 36,774 - - - - - 43,638 -2.81%
Div Payout % 425.04% - - - - - 895.52% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 133,125 100,885 101,666 88,925 88,283 99,547 182,773 -5.14%
NOSH 1,264,563 1,264,563 1,264,563 1,264,563 1,264,000 719,795 727,313 9.65%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 15.75% 16.29% 17.98% 16.91% 9.00% 5.86% 7.42% -
ROE 6.50% 8.40% 9.19% 11.35% 6.05% 3.54% 2.67% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 4.48 4.24 4.20 4.82 4.78 8.31 8.85 -10.72%
EPS 0.71 0.69 0.75 0.81 0.43 0.49 0.67 0.97%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 6.00 -10.90%
NAPS 0.1086 0.0823 0.0821 0.0718 0.0713 0.1383 0.2513 -13.04%
Adjusted Per Share Value based on latest NOSH - 1,264,563
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 4.34 4.11 4.11 4.71 4.68 4.73 5.09 -2.62%
EPS 0.68 0.67 0.74 0.80 0.42 0.28 0.38 10.17%
DPS 2.91 0.00 0.00 0.00 0.00 0.00 3.45 -2.79%
NAPS 0.1052 0.0797 0.0803 0.0703 0.0697 0.0786 0.1444 -5.13%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.63 0.635 0.62 0.63 0.655 1.08 1.34 -
P/RPS 14.05 14.97 14.77 13.08 13.70 13.00 15.14 -1.23%
P/EPS 89.26 91.85 82.18 77.32 151.82 220.41 200.00 -12.57%
EY 1.12 1.09 1.22 1.29 0.66 0.45 0.50 14.37%
DY 4.76 0.00 0.00 0.00 0.00 0.00 4.48 1.01%
P/NAPS 5.80 7.72 7.55 8.77 9.19 7.81 5.33 1.41%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 18/05/22 28/05/21 28/05/20 28/05/19 15/05/18 25/05/17 24/05/16 -
Price 0.63 0.635 0.61 0.63 0.655 1.25 1.21 -
P/RPS 14.05 14.97 14.53 13.08 13.70 15.04 13.67 0.45%
P/EPS 89.26 91.85 80.85 77.32 151.82 255.10 180.60 -11.07%
EY 1.12 1.09 1.24 1.29 0.66 0.39 0.55 12.57%
DY 4.76 0.00 0.00 0.00 0.00 0.00 4.96 -0.68%
P/NAPS 5.80 7.72 7.43 8.77 9.19 9.04 4.81 3.16%

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