[SEG] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
13-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 15.43%
YoY- -31.2%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 255,521 255,568 250,198 247,854 242,602 262,931 287,642 -1.95%
PBT 47,870 28,779 20,163 28,241 38,558 42,659 92,035 -10.31%
Tax -5,962 -3,128 -2,194 -1,545 132 -3,528 -16,312 -15.43%
NP 41,908 25,651 17,969 26,696 38,690 39,131 75,723 -9.38%
-
NP to SH 41,997 25,765 18,104 26,968 39,196 39,438 76,089 -9.42%
-
Tax Rate 12.45% 10.87% 10.88% 5.47% -0.34% 8.27% 17.72% -
Total Cost 213,613 229,917 232,229 221,158 203,912 223,800 211,919 0.13%
-
Net Worth 88,283 99,547 182,773 233,671 261,362 277,495 205,757 -13.14%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 43,328 - 91,673 71,070 16,055 64,754 - -
Div Payout % 103.17% - 506.37% 263.54% 40.96% 164.19% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 88,283 99,547 182,773 233,671 261,362 277,495 205,757 -13.14%
NOSH 1,264,000 719,795 727,313 675,937 643,749 661,333 532,773 15.47%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 16.40% 10.04% 7.18% 10.77% 15.95% 14.88% 26.33% -
ROE 47.57% 25.88% 9.91% 11.54% 15.00% 14.21% 36.98% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.64 35.51 34.40 36.67 37.69 39.76 53.99 -14.80%
EPS 3.39 3.58 2.49 3.99 6.09 5.96 14.28 -21.30%
DPS 3.50 0.00 12.60 10.51 2.50 9.79 0.00 -
NAPS 0.0713 0.1383 0.2513 0.3457 0.406 0.4196 0.3862 -24.53%
Adjusted Per Share Value based on latest NOSH - 675,937
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.19 20.19 19.77 19.58 19.17 20.77 22.73 -1.95%
EPS 3.32 2.04 1.43 2.13 3.10 3.12 6.01 -9.41%
DPS 3.42 0.00 7.24 5.61 1.27 5.12 0.00 -
NAPS 0.0697 0.0786 0.1444 0.1846 0.2065 0.2192 0.1626 -13.16%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.655 1.08 1.34 1.43 1.51 1.69 1.80 -
P/RPS 3.17 3.04 3.90 3.90 4.01 4.25 3.33 -0.81%
P/EPS 19.31 30.17 53.83 35.84 24.80 28.34 12.60 7.37%
EY 5.18 3.31 1.86 2.79 4.03 3.53 7.93 -6.84%
DY 5.34 0.00 9.41 7.35 1.66 5.79 0.00 -
P/NAPS 9.19 7.81 5.33 4.14 3.72 4.03 4.66 11.97%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 15/05/18 25/05/17 24/05/16 13/05/15 21/05/14 17/05/13 15/05/12 -
Price 0.655 1.25 1.21 1.48 1.49 1.63 1.71 -
P/RPS 3.17 3.52 3.52 4.04 3.95 4.10 3.17 0.00%
P/EPS 19.31 34.92 48.61 37.10 24.47 27.33 11.97 8.29%
EY 5.18 2.86 2.06 2.70 4.09 3.66 8.35 -7.64%
DY 5.34 0.00 10.42 7.10 1.68 6.01 0.00 -
P/NAPS 9.19 9.04 4.81 4.28 3.67 3.88 4.43 12.92%

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