[SEG] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -45.38%
YoY- 50.65%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 52,345 58,745 62,135 60,325 60,063 59,383 58,764 -1.90%
PBT 10,832 10,979 8,430 10,946 7,183 -156 3,252 22.18%
Tax -2,098 -305 -946 -1,169 -783 339 1,388 -
NP 8,734 10,674 7,484 9,777 6,400 183 4,640 11.10%
-
NP to SH 8,734 10,680 7,474 9,798 6,504 183 4,677 10.95%
-
Tax Rate 19.37% 2.78% 11.22% 10.68% 10.90% - -42.68% -
Total Cost 43,611 48,071 54,651 50,548 53,663 59,200 54,124 -3.53%
-
Net Worth 91,541 93,507 92,493 91,114 204,514 185,623 223,521 -13.81%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 30,392 30,962 34,050 43,328 - - 38,974 -4.05%
Div Payout % 347.98% 289.91% 455.59% 442.22% - - 833.33% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 91,541 93,507 92,493 91,114 204,514 185,623 223,521 -13.81%
NOSH 1,264,563 1,264,563 1,264,563 1,264,000 722,666 610,000 649,583 11.73%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 16.69% 18.17% 12.04% 16.21% 10.66% 0.31% 7.90% -
ROE 9.54% 11.42% 8.08% 10.75% 3.18% 0.10% 2.09% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.31 4.74 5.02 4.87 8.31 9.73 9.05 -11.62%
EPS 0.72 0.86 0.60 0.79 0.90 0.03 0.72 0.00%
DPS 2.50 2.50 2.75 3.50 0.00 0.00 6.00 -13.56%
NAPS 0.0753 0.0755 0.0747 0.0736 0.283 0.3043 0.3441 -22.35%
Adjusted Per Share Value based on latest NOSH - 1,264,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.14 4.64 4.91 4.77 4.75 4.69 4.64 -1.88%
EPS 0.69 0.84 0.59 0.77 0.51 0.01 0.37 10.93%
DPS 2.40 2.45 2.69 3.42 0.00 0.00 3.08 -4.06%
NAPS 0.0723 0.0739 0.0731 0.072 0.1616 0.1467 0.1766 -13.81%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.63 0.635 0.645 0.685 1.15 1.38 1.47 -
P/RPS 14.63 13.39 12.85 14.06 13.84 14.18 16.25 -1.73%
P/EPS 87.69 73.64 106.86 86.55 127.78 4,600.00 204.17 -13.12%
EY 1.14 1.36 0.94 1.16 0.78 0.02 0.49 15.09%
DY 3.97 3.94 4.26 5.11 0.00 0.00 4.08 -0.45%
P/NAPS 8.37 8.41 8.63 9.31 4.06 4.53 4.27 11.85%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 10/03/21 28/02/20 26/02/19 27/02/18 23/02/17 24/02/16 26/02/15 -
Price 0.00 0.63 0.64 0.65 1.12 1.28 1.46 -
P/RPS 0.00 13.28 12.75 13.34 13.48 13.15 16.14 -
P/EPS 0.00 73.06 106.03 82.13 124.44 4,266.67 202.78 -
EY 0.00 1.37 0.94 1.22 0.80 0.02 0.49 -
DY 0.00 3.97 4.30 5.38 0.00 0.00 4.11 -
P/NAPS 0.00 8.34 8.57 8.83 3.96 4.21 4.24 -

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