[SEG] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -2.22%
YoY- -16.93%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 190,125 204,989 226,437 204,158 236,236 252,822 255,521 -4.80%
PBT 8,433 40,048 53,503 43,942 50,667 52,881 47,870 -25.10%
Tax 2,098 -3,992 -7,080 -5,639 -4,564 -5,998 -5,962 -
NP 10,531 36,056 46,423 38,303 46,103 46,883 41,908 -20.54%
-
NP to SH 10,549 36,063 46,410 38,312 46,119 46,906 41,997 -20.55%
-
Tax Rate -24.88% 9.97% 13.23% 12.83% 9.01% 11.34% 12.45% -
Total Cost 179,594 168,933 180,014 165,855 190,133 205,939 213,613 -2.84%
-
Net Worth 126,488 132,273 133,125 100,885 101,666 88,925 88,283 6.17%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 15,906 36,746 36,774 30,392 30,962 34,050 43,328 -15.36%
Div Payout % 150.79% 101.89% 79.24% 79.33% 67.14% 72.59% 103.17% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 126,488 132,273 133,125 100,885 101,666 88,925 88,283 6.17%
NOSH 1,265,742 1,265,742 1,264,563 1,264,563 1,264,563 1,264,563 1,264,000 0.02%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 5.54% 17.59% 20.50% 18.76% 19.52% 18.54% 16.40% -
ROE 8.34% 27.26% 34.86% 37.98% 45.36% 52.75% 47.57% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 15.56 16.75 18.47 16.65 19.08 20.41 20.64 -4.59%
EPS 0.86 2.95 3.79 3.13 3.72 3.79 3.39 -20.41%
DPS 1.30 3.00 3.00 2.50 2.50 2.75 3.50 -15.20%
NAPS 0.1035 0.1081 0.1086 0.0823 0.0821 0.0718 0.0713 6.40%
Adjusted Per Share Value based on latest NOSH - 1,264,563
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 15.02 16.20 17.89 16.13 18.66 19.97 20.19 -4.80%
EPS 0.83 2.85 3.67 3.03 3.64 3.71 3.32 -20.61%
DPS 1.26 2.90 2.91 2.40 2.45 2.69 3.42 -15.31%
NAPS 0.0999 0.1045 0.1052 0.0797 0.0803 0.0703 0.0697 6.17%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.65 0.695 0.63 0.635 0.62 0.63 0.655 -
P/RPS 4.18 4.15 3.41 3.81 3.25 3.09 3.17 4.71%
P/EPS 75.30 23.58 16.64 20.32 16.65 16.63 19.31 25.43%
EY 1.33 4.24 6.01 4.92 6.01 6.01 5.18 -20.25%
DY 2.00 4.32 4.76 3.94 4.03 4.37 5.34 -15.08%
P/NAPS 6.28 6.43 5.80 7.72 7.55 8.77 9.19 -6.14%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 16/05/24 19/05/23 18/05/22 28/05/21 28/05/20 28/05/19 15/05/18 -
Price 0.64 0.70 0.63 0.635 0.61 0.63 0.655 -
P/RPS 4.11 4.18 3.41 3.81 3.20 3.09 3.17 4.41%
P/EPS 74.14 23.75 16.64 20.32 16.38 16.63 19.31 25.10%
EY 1.35 4.21 6.01 4.92 6.11 6.01 5.18 -20.06%
DY 2.03 4.29 4.76 3.94 4.10 4.37 5.34 -14.87%
P/NAPS 6.18 6.48 5.80 7.72 7.43 8.77 9.19 -6.39%

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