SEG | SEG INTERNATIONAL BHD
0.650 (0.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 16:50
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 43.74 | -1.89 | 0.90 | 2.0% | 0.00 | 0.07 | 11.1% | 13.8% | 75.7% | 89.3% | ||||||||
| 15 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 49.22 | 4.35 | 3.69 | 7.5% | 1.30 | 0.30 | 3.6% | 10.2% | 54.4% | 66.9% | ||||||||
| 16 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 47.49 | 2.52 | 2.39 | 5.0% | 0.00 | 0.20 | 3.2% | 11.1% | 48.0% | 80.0% | ||||||||
| 19 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 46.00 | 5.28 | 4.60 | 10.0% | 0.00 | 0.38 | 9.4% | 16.3% | 45.1% | 46.9% | ||||||||
| 27 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 50.75 | 10.81 | 8.38 | 16.5% | 2.00 | 0.68 | 7.4% | 11.2% | 24.8% | 26.9% | ||||||||
| 29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 54.83 | 11.41 | 11.14 | 20.3% | 0.00 | 0.91 | 2.6% | 6.8% | 6.7% | 18.5% | ||||||||
| 17 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 53.41 | 12.55 | 11.94 | 22.4% | 1.00 | 0.97 | 2.8% | 3.8% | 38.0% | 5.3% | ||||||||
| 18 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 54.95 | 10.50 | 8.65 | 15.8% | 3.00 | 0.71 | 3.8% | 5.7% | 24.6% | 2.1% | ||||||||
| 28 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 57.13 | 12.72 | 11.47 | 20.1% | 0.00 | 0.94 | 2.9% | 9.2% | 16.2% | 31.3% | ||||||||
| 18 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 58.82 | 16.55 | 13.68 | 23.3% | 0.00 | 1.12 | 5.9% | 15.9% | 8.5% | 11.8% | ||||||||
| 15 Sep 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 55.54 | 13.73 | 12.61 | 22.7% | 0.00 | 1.03 | 6.8% | 13.2% | 48.8% | 42.3% | ||||||||
| 28 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 52.01 | 9.26 | 8.47 | 16.3% | 0.00 | 0.69 | 0.6% | 0.1% | 3.0% | 9.3% | ||||||||
| 10 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 52.34 | 10.83 | 8.73 | 16.7% | 2.50 | 0.72 | 3.2% | 10.9% | 28.7% | 18.2% | ||||||||
| 18 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 50.73 | 13.61 | 12.24 | 24.1% | 0.00 | 1.00 | 3.4% | 21.9% | 38.2% | 26.1% | ||||||||
| 17 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 49.07 | 10.24 | 8.86 | 18.1% | 0.00 | 0.72 | 5.6% | 18.9% | 5.2% | 7.1% | ||||||||
| 28 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 51.98 | 10.49 | 9.34 | 18.0% | 0.00 | 0.75 | 11.5% | 12.9% | 12.5% | 7.4% | ||||||||
| 28 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 58.74 | 10.98 | 10.68 | 18.2% | 2.50 | 0.86 | 9.6% | 5.5% | 35.5% | 42.9% | ||||||||
| 25 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 64.99 | 17.60 | 16.56 | 25.5% | 0.00 | 1.34 | 7.4% | 0.9% | 73.6% | 21.9% | ||||||||
| 22 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 60.53 | 11.60 | 9.54 | 15.8% | 0.00 | 0.77 | 1.4% | 2.3% | 5.5% | 78.5% | ||||||||
| 28 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 59.67 | 11.20 | 10.09 | 16.9% | 0.00 | 0.81 | 4.0% | 1.1% | 35.0% | 3.0% | ||||||||
| 26 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 62.13 | 8.43 | 7.47 | 12.0% | 2.75 | 0.60 | 5.2% | 13.1% | 45.0% | 58.3% | ||||||||
| 10 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 65.55 | 15.59 | 13.58 | 20.7% | 0.00 | 1.10 | 10.8% | 1.6% | 154.3% | 52.3% | ||||||||
| 15 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 59.18 | 6.09 | 5.34 | 9.0% | 0.00 | 0.43 | 1.9% | 1.1% | 45.5% | 51.5% | ||||||||
| 27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 60.33 | 10.95 | 9.80 | 16.2% | 3.50 | 0.79 | 15.6% | 0.4% | 45.4% | 50.6% | ||||||||
| 24 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 71.49 | 21.11 | 17.94 | 25.1% | 0.00 | 1.45 | 10.8% | 0.7% | 101.1% | 42.7% | ||||||||
| 30 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 64.53 | 9.72 | 8.92 | 13.8% | 0.00 | 0.72 | 7.9% | 0.3% | 152.9% | 181.8% | ||||||||
| 25 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 59.81 | 3.99 | 3.53 | 5.9% | 0.00 | 0.49 | 0.4% | 7.1% | 45.8% | 27.6% | ||||||||
| 23 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 60.06 | 7.18 | 6.50 | 10.8% | 0.00 | 0.90 | 15.4% | 1.1% | 48.2% | 3454.1% | ||||||||
| 24 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 70.99 | 14.13 | 12.57 | 17.7% | 0.00 | 1.74 | 9.7% | 15.7% | 297.1% | 147.0% | ||||||||
| 29 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 64.70 | 3.47 | 3.17 | 4.9% | 0.00 | 0.44 | 0.5% | 0.6% | 35.0% | 60.2% | ||||||||
| 24 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 64.38 | 5.26 | 4.87 | 7.6% | 6.00 | 0.67 | 8.4% | 4.4% | 2562.8% | 54.9% | ||||||||
| 24 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 59.38 | -0.16 | 0.18 | 0.3% | 0.00 | 0.03 | 3.2% | 0.9% | 96.4% | 96.1% | ||||||||
| 11 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 61.37 | 6.36 | 5.09 | 8.3% | 0.00 | 0.75 | 5.7% | 2.4% | 36.1% | 7.4% | ||||||||
| 28 Jul 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 65.07 | 8.70 | 7.96 | 12.2% | 7.00 | 1.16 | 3.4% | 5.3% | 26.4% | 18.1% | ||||||||
| 13 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 67.36 | 11.89 | 10.81 | 16.1% | 0.00 | 1.60 | 14.4% | 9.5% | 131.2% | 50.0% | ||||||||
| 26 Feb 15 | 31/12/14 | 4 | 31/12/14 | 58.87 | 3.25 | 4.68 | 7.9% | 6.00 | 0.72 | 1.7% | 5.0% | 1.3% | 44.0% |
Historical Dividends
Financial Ratios
| EPS | 0.91 sen |
| Trailing PE (Sector Median: 25.5) | 71.0 |
| PEG | 71.0 |
| Altman Z | 0.4 |
| Beaver | 0.134 |
| Current Ratio | 0.67 |
| Debt-Equity (DE) Ratio | 2.37 |
| FCF Yield | 2.69 % |
| Revenue QoQ | -11.14 % |
| Revenue YoY | -13.82% |
| Profit QoQ | -75.73 % |
| Profit YoY | -89.31 % |
| Profit Margin (Sector Median: 5.2) | 6.21 % |
| ROE (ROIC: 9.11) | 9.47 % |
| Dividend Per Share (DPS) | 1.3 sen |
| Dividend Yield (DY) | 2.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 25.5) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 5.2) | |
| ROE (ROIC: 9.12) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.1 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 0.9 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 140.61 |
| Expected Revenue (M) | 749.1 |
| Expected Growth (%) | 23.0 |
Directors Share Purchases (Beta)
TAN SRI HII CHII KOK @ HII CHEE KOK reduced 22000000.0 units announced on 29 Dec 2023 at ~RM0.645
DATO' SRI NICHOLAS RUPERT HEYLETT BLOY reduced 22000000.0 units announced on 29 Dec 2023 at ~RM0.645
TAN SRI HII CHII KOK @ HII CHEE KOK reduced 20000000.0 units announced on 22 Feb 2023 at ~RM0.65
DATO' SRI NICHOLAS RUPERT HEYLETT BLOY reduced 20000000.0 units announced on 22 Feb 2023 at ~RM0.65
DATO' SRI NICHOLAS RUPERT HEYLETT BLOY reduced 20000000.0 units announced on 05 Jan 2023 at ~RM0.65
TAN SRI HII CHII KOK @ HII CHEE KOK reduced 20000000.0 units announced on 05 Jan 2023 at ~RM0.65
DATO' SRI NICHOLAS RUPERT HEYLETT BLOY reduced 10000000.0 units announced on 08 Dec 2022 at ~RM0.655
TAN SRI HII CHII KOK @ HII CHEE KOK reduced 29500000.0 units announced on 07 Dec 2022 at ~RM0.655
DATO' SRI NICHOLAS RUPERT HEYLETT BLOY reduced 29500000.0 units announced on 07 Dec 2022 at ~RM0.655
DATO' SRI NICHOLAS RUPERT HEYLETT BLOY reduced 10000000.0 units announced on 23 Nov 2022 at ~RM0.635
TAN SRI HII CHII KOK @ HII CHEE KOK reduced 10000000.0 units announced on 23 Nov 2022 at ~RM0.635
DATO' SRI NICHOLAS RUPERT HEYLETT BLOY reduced 26000000.0 units announced on 26 Oct 2022 at ~RM0.625
TAN SRI HII CHII KOK @ HII CHEE KOK reduced 26000000.0 units announced on 26 Oct 2022 at ~RM0.625
DATO' SRI NICHOLAS RUPERT HEYLETT BLOY reduced 18600000.0 units announced on 14 Oct 2022 at ~RM0.61
TAN SRI HII CHII KOK @ HII CHEE KOK reduced 18600000.0 units announced on 14 Oct 2022 at ~RM0.61
TAN SRI HII CHII KOK @ HII CHEE KOK reduced 13800000.0 units announced on 23 Sep 2022 at ~RM0.635
DATO' SRI NICHOLAS RUPERT HEYLETT BLOY reduced 13800000.0 units announced on 23 Sep 2022 at ~RM0.635
Summary
Market Cap: 822 M.
Number of Shares: 1265 M.
Adjusted Float: 57.5%.
Stock highly correlated with
CHINHIN (63%)
YENHER (63%)
MBL (62%)
APPASIA (61%)
SEG International Bhd., through its subsidiaries, is engaged in the provision of professional, commercial, and academic education and training services in Malaysia. It offers courses in various fields, including business and accountancy, engineering and technology, creative arts and design, education and social sciences, American degree programs, nursing, hotel management, pharmacy and allied health sciences, medicine and dentistry, foundation studies, professional studies, postgraduate studies, and vocational and training. The company also operates a book center, as well as provides job placement consultancy services, licensing and accreditation of education programs, child educational and related services, and training services for environment management and protection. In addition, it is engaged in the provision of management consultancy services; property management and investment; the rental of premises and also provision of business advisory services. SEG International Bhd., formerly known as Systematic Education Group, was founded in 1977 and is based in Petaling Jaya, Malaysia.
Sectors: Trading & Services, Education, F4GBM Shariah, Consumer Services, Consumer Products & Services
Code: 9792
Website: http://www.segi.edu.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 31-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Tan Sri Hii Chii Kok @ Hii Chee Kok | 32.46% | 267.07 |
| Hii Chii Kok @ Hii Chee Kok | 31.0% | 255.05 |
| Pinnacle Heritage Solutions Sdn Bhd | 20.55% | 169.03 |
| Dato' Diong Tak Chong @ Tiong Tak Chong | 11.02% | 90.67 |
| Diong Tak Chong @ Tiong Tak Chong | 7.2% | 59.24 |
| AmBank (M) Berhad | 5.72% | 47.06 |
| Ng Ah Chai | 4.45% | 36.61 |
| Rexter Capital Sdn Bhd | 4.12% | 33.9 |
| Maybank Investment Bank Berhad Ivt | 3.09% | 25.42 |
| Cgs-Cimb Securities (Singapore) Pte Ltd | 1.29% | 10.61 |
| Hii Siew Hee | 1.26% | 10.37 |
| Bonus Tradisi Sdn Bhd | 1.16% | 9.54 |
| Generasi Panduan Sdn Bhd | 1.03% | 8.47 |
| Symphony Diversified Sdn Bhd | 0.9% | 7.4 |
| Basic Index Sdn Bhd | 0.82% | 6.75 |
| Harmoni Genting Sdn Bhd | 0.74% | 6.09 |
| Yayasan Mohd Noah | 0.64% | 5.27 |
| Public Islamic Treasures Growth Fund | 0.63% | 5.18 |