[SEG] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 11.27%
YoY- 11.69%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 226,437 204,158 236,236 252,822 255,521 255,568 250,198 -1.64%
PBT 53,503 43,942 50,667 52,881 47,870 28,779 20,163 17.65%
Tax -7,080 -5,639 -4,564 -5,998 -5,962 -3,128 -2,194 21.55%
NP 46,423 38,303 46,103 46,883 41,908 25,651 17,969 17.13%
-
NP to SH 46,410 38,312 46,119 46,906 41,997 25,765 18,104 16.97%
-
Tax Rate 13.23% 12.83% 9.01% 11.34% 12.45% 10.87% 10.88% -
Total Cost 180,014 165,855 190,133 205,939 213,613 229,917 232,229 -4.15%
-
Net Worth 133,125 100,885 101,666 88,925 88,283 99,547 182,773 -5.14%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 36,774 30,392 30,962 34,050 43,328 - 91,673 -14.11%
Div Payout % 79.24% 79.33% 67.14% 72.59% 103.17% - 506.37% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 133,125 100,885 101,666 88,925 88,283 99,547 182,773 -5.14%
NOSH 1,264,563 1,264,563 1,264,563 1,264,563 1,264,000 719,795 727,313 9.65%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 20.50% 18.76% 19.52% 18.54% 16.40% 10.04% 7.18% -
ROE 34.86% 37.98% 45.36% 52.75% 47.57% 25.88% 9.91% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 18.47 16.65 19.08 20.41 20.64 35.51 34.40 -9.84%
EPS 3.79 3.13 3.72 3.79 3.39 3.58 2.49 7.24%
DPS 3.00 2.50 2.50 2.75 3.50 0.00 12.60 -21.26%
NAPS 0.1086 0.0823 0.0821 0.0718 0.0713 0.1383 0.2513 -13.04%
Adjusted Per Share Value based on latest NOSH - 1,264,563
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 17.89 16.13 18.66 19.97 20.19 20.19 19.77 -1.65%
EPS 3.67 3.03 3.64 3.71 3.32 2.04 1.43 17.00%
DPS 2.91 2.40 2.45 2.69 3.42 0.00 7.24 -14.08%
NAPS 0.1052 0.0797 0.0803 0.0703 0.0697 0.0786 0.1444 -5.13%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.63 0.635 0.62 0.63 0.655 1.08 1.34 -
P/RPS 3.41 3.81 3.25 3.09 3.17 3.04 3.90 -2.21%
P/EPS 16.64 20.32 16.65 16.63 19.31 30.17 53.83 -17.76%
EY 6.01 4.92 6.01 6.01 5.18 3.31 1.86 21.57%
DY 4.76 3.94 4.03 4.37 5.34 0.00 9.41 -10.73%
P/NAPS 5.80 7.72 7.55 8.77 9.19 7.81 5.33 1.41%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 18/05/22 28/05/21 28/05/20 28/05/19 15/05/18 25/05/17 24/05/16 -
Price 0.63 0.635 0.61 0.63 0.655 1.25 1.21 -
P/RPS 3.41 3.81 3.20 3.09 3.17 3.52 3.52 -0.52%
P/EPS 16.64 20.32 16.38 16.63 19.31 34.92 48.61 -16.35%
EY 6.01 4.92 6.11 6.01 5.18 2.86 2.06 19.52%
DY 4.76 3.94 4.10 4.37 5.34 0.00 10.42 -12.23%
P/NAPS 5.80 7.72 7.43 8.77 9.19 9.04 4.81 3.16%

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