SEG | SEG INTERNATIONAL BHD

6
0.650 (0.0%)

T-O (am): 0.000 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

SEG | SEG INTERNATIONAL BHD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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)
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 1.51 sen
Trailing PE (Sector Median: 22.0) 43.1
PEG 43.1
Altman Z 0.6
Beaver 0.058
Current Ratio 0.79
Debt-Equity (DE) Ratio 2.23
FCF Yield 1.36 %
Revenue QoQ 3.64 %
Revenue YoY -10.22%
Profit QoQ 54.35 %
Profit YoY -66.87 %
Profit Margin (Sector Median: 5.6) 9.85 %
ROE (ROIC: 15.67) 15.67 %
Dividend Per Share (DPS) 3.3 sen
Dividend Yield (DY) 5.08 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 22.0)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 5.6)
ROE (ROIC: 16.99)
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
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

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] 3.69
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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

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

CDB (68%)

CHINHIN (68%)

YENHER (68%)

APPASIA (67%)

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

This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.