[SEG] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
15-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 4.52%
YoY- 63.0%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 204,158 236,236 252,822 255,521 255,568 250,198 247,854 -3.17%
PBT 43,942 50,667 52,881 47,870 28,779 20,163 28,241 7.63%
Tax -5,639 -4,564 -5,998 -5,962 -3,128 -2,194 -1,545 24.05%
NP 38,303 46,103 46,883 41,908 25,651 17,969 26,696 6.19%
-
NP to SH 38,312 46,119 46,906 41,997 25,765 18,104 26,968 6.02%
-
Tax Rate 12.83% 9.01% 11.34% 12.45% 10.87% 10.88% 5.47% -
Total Cost 165,855 190,133 205,939 213,613 229,917 232,229 221,158 -4.67%
-
Net Worth 100,885 101,666 88,925 88,283 99,547 182,773 233,671 -13.05%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 30,392 30,962 34,050 43,328 - 91,673 71,070 -13.19%
Div Payout % 79.33% 67.14% 72.59% 103.17% - 506.37% 263.54% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 100,885 101,666 88,925 88,283 99,547 182,773 233,671 -13.05%
NOSH 1,264,563 1,264,563 1,264,563 1,264,000 719,795 727,313 675,937 10.99%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 18.76% 19.52% 18.54% 16.40% 10.04% 7.18% 10.77% -
ROE 37.98% 45.36% 52.75% 47.57% 25.88% 9.91% 11.54% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 16.65 19.08 20.41 20.64 35.51 34.40 36.67 -12.31%
EPS 3.13 3.72 3.79 3.39 3.58 2.49 3.99 -3.96%
DPS 2.50 2.50 2.75 3.50 0.00 12.60 10.51 -21.26%
NAPS 0.0823 0.0821 0.0718 0.0713 0.1383 0.2513 0.3457 -21.25%
Adjusted Per Share Value based on latest NOSH - 1,264,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 16.13 18.66 19.97 20.19 20.19 19.77 19.58 -3.17%
EPS 3.03 3.64 3.71 3.32 2.04 1.43 2.13 6.04%
DPS 2.40 2.45 2.69 3.42 0.00 7.24 5.61 -13.18%
NAPS 0.0797 0.0803 0.0703 0.0697 0.0786 0.1444 0.1846 -13.05%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.635 0.62 0.63 0.655 1.08 1.34 1.43 -
P/RPS 3.81 3.25 3.09 3.17 3.04 3.90 3.90 -0.38%
P/EPS 20.32 16.65 16.63 19.31 30.17 53.83 35.84 -9.01%
EY 4.92 6.01 6.01 5.18 3.31 1.86 2.79 9.90%
DY 3.94 4.03 4.37 5.34 0.00 9.41 7.35 -9.86%
P/NAPS 7.72 7.55 8.77 9.19 7.81 5.33 4.14 10.93%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 28/05/20 28/05/19 15/05/18 25/05/17 24/05/16 13/05/15 -
Price 0.635 0.61 0.63 0.655 1.25 1.21 1.48 -
P/RPS 3.81 3.20 3.09 3.17 3.52 3.52 4.04 -0.97%
P/EPS 20.32 16.38 16.63 19.31 34.92 48.61 37.10 -9.53%
EY 4.92 6.11 6.01 5.18 2.86 2.06 2.70 10.50%
DY 3.94 4.10 4.37 5.34 0.00 10.42 7.10 -9.34%
P/NAPS 7.72 7.43 8.77 9.19 9.04 4.81 4.28 10.32%

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