[SEG] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -24.71%
YoY- -32.87%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 252,822 255,521 255,568 250,198 247,854 242,602 262,931 -0.65%
PBT 52,881 47,870 28,779 20,163 28,241 38,558 42,659 3.64%
Tax -5,998 -5,962 -3,128 -2,194 -1,545 132 -3,528 9.24%
NP 46,883 41,908 25,651 17,969 26,696 38,690 39,131 3.05%
-
NP to SH 46,906 41,997 25,765 18,104 26,968 39,196 39,438 2.93%
-
Tax Rate 11.34% 12.45% 10.87% 10.88% 5.47% -0.34% 8.27% -
Total Cost 205,939 213,613 229,917 232,229 221,158 203,912 223,800 -1.37%
-
Net Worth 88,925 88,283 99,547 182,773 233,671 261,362 277,495 -17.26%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 34,050 43,328 - 91,673 71,070 16,055 64,754 -10.15%
Div Payout % 72.59% 103.17% - 506.37% 263.54% 40.96% 164.19% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 88,925 88,283 99,547 182,773 233,671 261,362 277,495 -17.26%
NOSH 1,264,563 1,264,000 719,795 727,313 675,937 643,749 661,333 11.40%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 18.54% 16.40% 10.04% 7.18% 10.77% 15.95% 14.88% -
ROE 52.75% 47.57% 25.88% 9.91% 11.54% 15.00% 14.21% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 20.41 20.64 35.51 34.40 36.67 37.69 39.76 -10.51%
EPS 3.79 3.39 3.58 2.49 3.99 6.09 5.96 -7.26%
DPS 2.75 3.50 0.00 12.60 10.51 2.50 9.79 -19.06%
NAPS 0.0718 0.0713 0.1383 0.2513 0.3457 0.406 0.4196 -25.47%
Adjusted Per Share Value based on latest NOSH - 727,313
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 19.97 20.19 20.19 19.77 19.58 19.17 20.77 -0.65%
EPS 3.71 3.32 2.04 1.43 2.13 3.10 3.12 2.92%
DPS 2.69 3.42 0.00 7.24 5.61 1.27 5.12 -10.16%
NAPS 0.0703 0.0697 0.0786 0.1444 0.1846 0.2065 0.2192 -17.25%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.63 0.655 1.08 1.34 1.43 1.51 1.69 -
P/RPS 3.09 3.17 3.04 3.90 3.90 4.01 4.25 -5.17%
P/EPS 16.63 19.31 30.17 53.83 35.84 24.80 28.34 -8.49%
EY 6.01 5.18 3.31 1.86 2.79 4.03 3.53 9.26%
DY 4.37 5.34 0.00 9.41 7.35 1.66 5.79 -4.57%
P/NAPS 8.77 9.19 7.81 5.33 4.14 3.72 4.03 13.83%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 15/05/18 25/05/17 24/05/16 13/05/15 21/05/14 17/05/13 -
Price 0.63 0.655 1.25 1.21 1.48 1.49 1.63 -
P/RPS 3.09 3.17 3.52 3.52 4.04 3.95 4.10 -4.60%
P/EPS 16.63 19.31 34.92 48.61 37.10 24.47 27.33 -7.94%
EY 6.01 5.18 2.86 2.06 2.70 4.09 3.66 8.61%
DY 4.37 5.34 0.00 10.42 7.10 1.68 6.01 -5.17%
P/NAPS 8.77 9.19 9.04 4.81 4.28 3.67 3.88 14.55%

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