[SEG] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
10-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 11.11%
YoY- 48.04%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 210,626 224,777 247,799 256,541 255,401 249,829 251,112 -2.88%
PBT 47,436 49,310 48,890 53,738 35,030 14,927 29,342 8.32%
Tax -5,383 -3,880 -6,040 -7,157 -3,529 -1,908 -1,355 25.82%
NP 42,053 45,430 42,850 46,581 31,501 13,019 27,987 7.01%
-
NP to SH 42,062 45,442 42,860 46,662 31,519 13,309 28,188 6.89%
-
Tax Rate 11.35% 7.87% 12.35% 13.32% 10.07% 12.78% 4.62% -
Total Cost 168,573 179,347 204,949 209,960 223,900 236,810 223,125 -4.56%
-
Net Worth 113,756 105,984 98,461 102,292 107,716 184,433 203,803 -9.25%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 30,392 30,962 34,050 43,328 - 43,638 87,009 -16.06%
Div Payout % 72.26% 68.14% 79.45% 92.86% - 327.89% 308.68% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 113,756 105,984 98,461 102,292 107,716 184,433 203,803 -9.25%
NOSH 1,264,563 1,264,563 1,264,563 1,264,563 1,264,000 719,318 686,206 10.71%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 19.97% 20.21% 17.29% 18.16% 12.33% 5.21% 11.15% -
ROE 36.98% 42.88% 43.53% 45.62% 29.26% 7.22% 13.83% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 17.18 18.18 20.01 20.72 20.63 34.73 36.59 -11.82%
EPS 3.43 3.67 3.46 3.77 2.55 1.85 4.11 -2.96%
DPS 2.50 2.50 2.75 3.50 0.00 6.07 12.68 -23.69%
NAPS 0.0928 0.0857 0.0795 0.0826 0.087 0.2564 0.297 -17.60%
Adjusted Per Share Value based on latest NOSH - 1,264,563
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 16.64 17.76 19.58 20.27 20.18 19.74 19.84 -2.88%
EPS 3.32 3.59 3.39 3.69 2.49 1.05 2.23 6.85%
DPS 2.40 2.45 2.69 3.42 0.00 3.45 6.87 -16.06%
NAPS 0.0899 0.0837 0.0778 0.0808 0.0851 0.1457 0.161 -9.24%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.635 0.605 0.63 0.65 0.70 1.20 1.43 -
P/RPS 3.70 3.33 3.15 3.14 3.39 3.46 3.91 -0.91%
P/EPS 18.51 16.46 18.20 17.25 27.50 64.86 34.81 -9.98%
EY 5.40 6.07 5.49 5.80 3.64 1.54 2.87 11.09%
DY 3.94 4.13 4.37 5.38 0.00 5.06 8.87 -12.63%
P/NAPS 6.84 7.06 7.92 7.87 8.05 4.68 4.81 6.03%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 15/09/21 17/08/20 22/08/19 10/08/18 30/08/17 29/08/16 28/07/15 -
Price 0.635 0.605 0.63 0.655 0.66 1.18 1.42 -
P/RPS 3.70 3.33 3.15 3.16 3.20 3.40 3.88 -0.78%
P/EPS 18.51 16.46 18.20 17.38 25.93 63.78 34.57 -9.87%
EY 5.40 6.07 5.49 5.75 3.86 1.57 2.89 10.97%
DY 3.94 4.13 4.37 5.34 0.00 5.14 8.93 -12.73%
P/NAPS 6.84 7.06 7.92 7.93 7.59 4.60 4.78 6.14%

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