Customize
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 Nov 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 56.03 | 5.13 | 4.71 | 8.4% | 0.80 | 0.39 | 14.3% | 13.7% | 1805.7% | 264.6% | ||||||||
| 22 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 49.03 | 0.07 | 0.25 | 0.5% | 0.00 | 0.02 | 1.3% | 11.5% | 86.9% | 123.8% | ||||||||
| 22 May 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 48.38 | 2.28 | 1.88 | 3.9% | 1.00 | 0.15 | 2.9% | 2.6% | 32.1% | 47.3% | ||||||||
| 27 Feb 25 | Q4 Dec 2024 | 4 | 31 Dec 2024 | 49.80 | 1.33 | 1.42 | 2.9% | 1.00 | 0.12 | 1.0% | 13.8% | 10.3% | 58.9% | ||||||||
| 21 Nov 24 | Q3 Sep 2024 | 3 | 31 Dec 2024 | 49.29 | 1.19 | 1.29 | 2.6% | 1.00 | 0.11 | 12.1% | 0.1% | 224.6% | 65.0% | ||||||||
| 20 Aug 24 | Q2 Jun 2024 | 2 | 31 Dec 2024 | 43.98 | -0.46 | -1.04 | -2.4% | 0.00 | -0.08 | 11.4% | 7.4% | 129.0% | 143.3% | ||||||||
| 16 May 24 | Q1 Mar 2024 | 1 | 31 Dec 2024 | 49.67 | 3.45 | 3.57 | 7.2% | 0.00 | 0.29 | 13.6% | 8.0% | 298.3% | 22.4% | ||||||||
| 27 Feb 24 | Q4 Dec 2023 | 4 | 31 Dec 2023 | 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 2023 | 3 | 31 Dec 2023 | 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 2023 | 2 | 31 Dec 2023 | 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 2023 | 1 | 31 Dec 2023 | 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 2022 | 4 | 31 Dec 2022 | 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 2022 | 3 | 31 Dec 2022 | 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 2022 | 2 | 31 Dec 2022 | 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 2022 | 1 | 31 Dec 2022 | 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 2021 | 4 | 31 Dec 2021 | 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 2021 | 3 | 31 Dec 2021 | 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 2021 | 2 | 31 Dec 2021 | 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 2021 | 1 | 31 Dec 2021 | 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 2020 | 4 | 31 Dec 2020 | 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 2020 | 3 | 31 Dec 2020 | 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 2020 | 2 | 31 Dec 2020 | 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 2020 | 1 | 31 Dec 2020 | 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 2019 | 4 | 31 Dec 2019 | 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 2019 | 3 | 31 Dec 2019 | 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 2019 | 2 | 31 Dec 2019 | 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 2019 | 1 | 31 Dec 2019 | 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 2018 | 4 | 31 Dec 2018 | 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 2018 | 2 | 31 Dec 2018 | 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 2018 | 1 | 31 Dec 2018 | 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 2017 | 4 | 31 Dec 2017 | 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 2017 | 3 | 31 Dec 2017 | 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 2017 | 2 | 31 Dec 2017 | 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 2017 | 1 | 31 Dec 2017 | 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 2016 | 4 | 31 Dec 2016 | 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 2016 | 3 | 31 Dec 2016 | 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 2016 | 2 | 31 Dec 2016 | 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 2016 | 1 | 31 Dec 2016 | 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 2015 | 4 | 31 Dec 2015 | 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 2015 | 3 | 31 Dec 2015 | 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 2015 | 2 | 31 Dec 2015 | 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 2015 | 1 | 31 Dec 2015 | 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% |
| EPS | 0.65 sen |
| Trailing PE (Sector Median: 26.8) | 101.1 |
| PEG | 1.01 |
| Altman Z | 0.2 |
| Beaver | 0.092 |
| Current Ratio | 0.64 |
| Debt-Equity (DE) Ratio | 3.7 |
| FCF Yield | 2.74 % |
| Revenue QoQ | 14.29 % |
| Revenue YoY | 13.67% |
| Profit QoQ | 1805.67 % |
| Profit YoY | 264.6 % |
| Profit Margin (Sector Median: 4.2) | 4.06 % |
| ROE (ROIC: 7.77) | 8.14 % |
| Dividend Per Share (DPS) | 2.8 sen |
| Dividend Yield (DY) | 4.24 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 26.8) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.2) | |
| ROE (ROIC: 8.05) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.08 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 4.65 |
| 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 |
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
Market Cap: 835 M.
Market Cap Class: Middlers
Number of Shares: 1265 M.
Adjusted Float: 57.5%.
Stock highly correlated with
MSTGOLF (94%)
CDB (93%)
LYC (93%)
MENTIGA (92%)
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
| Symbol | Price | Ex.Price | Premium | Expiry |
|---|---|---|---|---|
| SEG-WB | 0.095 | 0.5 | -9.85% | 16-Dec-2033 |
Updated on 02-Jul-2025
| Shareholder | % | Value (M) |
|---|---|---|
| Hii Chii Kok @ Hii Chee Kok | 31.0% | 258.97 |
| Pinnacle Heritage Solutions Sdn Bhd | 25.47% | 212.77 |
| Dato' Diong Tak Chong @ Tiong Tak Chong | 11.51% | 96.11 |
| Diong Tak Chong @ Tiong Tak Chong | 7.2% | 60.15 |
| AmBank (M) Berhad | 5.72% | 47.78 |
| Ng Ah Chai | 4.45% | 37.17 |
| Rexter Capital Sdn Bhd | 4.12% | 34.42 |
| Maybank Investment Bank Berhad Ivt | 3.09% | 25.81 |
| Cgs-Cimb Securities (Singapore) Pte Ltd | 1.29% | 10.78 |
| Hii Siew Hee | 1.26% | 10.53 |
| Bonus Tradisi Sdn Bhd | 1.16% | 9.69 |
| Generasi Panduan Sdn Bhd | 1.03% | 8.6 |
| Symphony Diversified Sdn Bhd | 0.9% | 7.52 |
| Basic Index Sdn Bhd | 0.82% | 6.85 |
| Harmoni Genting Sdn Bhd | 0.74% | 6.18 |
| Yayasan Mohd Noah | 0.64% | 5.35 |
| Public Islamic Treasures Growth Fund | 0.63% | 5.26 |