[SEG] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -26.49%
YoY- -52.78%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 247,799 256,541 255,401 249,829 251,112 246,506 240,649 0.48%
PBT 48,890 53,738 35,030 14,927 29,342 28,296 35,790 5.33%
Tax -6,040 -7,157 -3,529 -1,908 -1,355 26 333 -
NP 42,850 46,581 31,501 13,019 27,987 28,322 36,123 2.88%
-
NP to SH 42,860 46,662 31,519 13,309 28,188 28,454 36,794 2.57%
-
Tax Rate 12.35% 13.32% 10.07% 12.78% 4.62% -0.09% -0.93% -
Total Cost 204,949 209,960 223,900 236,810 223,125 218,184 204,526 0.03%
-
Net Worth 98,461 102,292 107,716 184,433 203,803 235,129 253,233 -14.56%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 34,050 43,328 - 43,638 87,009 48,151 64,754 -10.15%
Div Payout % 79.45% 92.86% - 327.89% 308.68% 169.22% 175.99% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 98,461 102,292 107,716 184,433 203,803 235,129 253,233 -14.56%
NOSH 1,264,563 1,264,563 1,264,000 719,318 686,206 641,904 638,029 12.07%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 17.29% 18.16% 12.33% 5.21% 11.15% 11.49% 15.01% -
ROE 43.53% 45.62% 29.26% 7.22% 13.83% 12.10% 14.53% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 20.01 20.72 20.63 34.73 36.59 38.40 37.72 -10.02%
EPS 3.46 3.77 2.55 1.85 4.11 4.43 5.77 -8.16%
DPS 2.75 3.50 0.00 6.07 12.68 7.50 10.15 -19.55%
NAPS 0.0795 0.0826 0.087 0.2564 0.297 0.3663 0.3969 -23.49%
Adjusted Per Share Value based on latest NOSH - 719,318
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 19.58 20.27 20.18 19.74 19.84 19.48 19.01 0.49%
EPS 3.39 3.69 2.49 1.05 2.23 2.25 2.91 2.57%
DPS 2.69 3.42 0.00 3.45 6.87 3.80 5.12 -10.16%
NAPS 0.0778 0.0808 0.0851 0.1457 0.161 0.1858 0.2001 -14.56%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.63 0.65 0.70 1.20 1.43 1.46 1.62 -
P/RPS 3.15 3.14 3.39 3.46 3.91 3.80 4.30 -5.05%
P/EPS 18.20 17.25 27.50 64.86 34.81 32.94 28.09 -6.97%
EY 5.49 5.80 3.64 1.54 2.87 3.04 3.56 7.48%
DY 4.37 5.38 0.00 5.06 8.87 5.14 6.26 -5.81%
P/NAPS 7.92 7.87 8.05 4.68 4.81 3.99 4.08 11.68%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 10/08/18 30/08/17 29/08/16 28/07/15 13/08/14 20/08/13 -
Price 0.63 0.655 0.66 1.18 1.42 1.43 1.56 -
P/RPS 3.15 3.16 3.20 3.40 3.88 3.72 4.14 -4.45%
P/EPS 18.20 17.38 25.93 63.78 34.57 32.26 27.05 -6.38%
EY 5.49 5.75 3.86 1.57 2.89 3.10 3.70 6.79%
DY 4.37 5.34 0.00 5.14 8.93 5.24 6.51 -6.42%
P/NAPS 7.92 7.93 7.59 4.60 4.78 3.90 3.93 12.38%

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