Highlights

[SEALINK] YoY Quarter Result on 2017-06-30 [#2]

Stock [SEALINK]: SEALINK INTERNATIONAL BHD
Announcement Date 11-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     37.29%    YoY -     25.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 34,147 40,385 35,806 31,708 46,599 43,552 47,199 -5.25%
  YoY % -15.45% 12.79% 12.92% -31.96% 7.00% -7.73% -
  Horiz. % 72.35% 85.56% 75.86% 67.18% 98.73% 92.27% 100.00%
PBT -7,829 -9,663 1,623 1,782 5,042 5,605 7,093 -
  YoY % 18.98% -695.38% -8.92% -64.66% -10.04% -20.98% -
  Horiz. % -110.38% -136.23% 22.88% 25.12% 71.08% 79.02% 100.00%
Tax 1,248 789 -23 -175 -1,652 -1,962 -1,857 -
  YoY % 58.17% 3,530.43% 86.86% 89.41% 15.80% -5.65% -
  Horiz. % -67.21% -42.49% 1.24% 9.42% 88.96% 105.65% 100.00%
NP -6,581 -8,874 1,600 1,607 3,390 3,643 5,236 -
  YoY % 25.84% -654.62% -0.44% -52.60% -6.94% -30.42% -
  Horiz. % -125.69% -169.48% 30.56% 30.69% 64.74% 69.58% 100.00%
NP to SH -6,581 -8,874 1,600 1,607 3,390 3,643 5,236 -
  YoY % 25.84% -654.62% -0.44% -52.60% -6.94% -30.42% -
  Horiz. % -125.69% -169.48% 30.56% 30.69% 64.74% 69.58% 100.00%
Tax Rate - % - % 1.42 % 9.82 % 32.76 % 35.00 % 26.18 % -
  YoY % 0.00% 0.00% -85.54% -70.02% -6.40% 33.69% -
  Horiz. % 0.00% 0.00% 5.42% 37.51% 125.13% 133.69% 100.00%
Total Cost 40,728 49,259 34,206 30,101 43,209 39,909 41,963 -0.50%
  YoY % -17.32% 44.01% 13.64% -30.34% 8.27% -4.89% -
  Horiz. % 97.06% 117.39% 81.51% 71.73% 102.97% 95.11% 100.00%
Net Worth 428,762 471,274 479,999 451,968 438,705 454,127 438,826 -0.39%
  YoY % -9.02% -1.82% 6.20% 3.02% -3.40% 3.49% -
  Horiz. % 97.71% 107.39% 109.38% 102.99% 99.97% 103.49% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - 5,021 - 4,990 13,464 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -62.94% -
  Horiz. % 0.00% 0.00% 0.00% 37.30% 0.00% 37.06% 100.00%
Div Payout % - % - % - % 312.50 % - % 136.99 % 257.14 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -46.73% -
  Horiz. % 0.00% 0.00% 0.00% 121.53% 0.00% 53.27% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 428,762 471,274 479,999 451,968 438,705 454,127 438,826 -0.39%
  YoY % -9.02% -1.82% 6.20% 3.02% -3.40% 3.49% -
  Horiz. % 97.71% 107.39% 109.38% 102.99% 99.97% 103.49% 100.00%
NOSH 498,560 501,355 500,000 502,187 498,529 499,041 498,666 -0.00%
  YoY % -0.56% 0.27% -0.44% 0.73% -0.10% 0.08% -
  Horiz. % 99.98% 100.54% 100.27% 100.71% 99.97% 100.08% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -19.27 % -21.97 % 4.47 % 5.07 % 7.27 % 8.36 % 11.09 % -
  YoY % 12.29% -591.50% -11.83% -30.26% -13.04% -24.62% -
  Horiz. % -173.76% -198.11% 40.31% 45.72% 65.55% 75.38% 100.00%
ROE -1.53 % -1.88 % 0.33 % 0.36 % 0.77 % 0.80 % 1.19 % -
  YoY % 18.62% -669.70% -8.33% -53.25% -3.75% -32.77% -
  Horiz. % -128.57% -157.98% 27.73% 30.25% 64.71% 67.23% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.85 8.06 7.16 6.31 9.35 8.73 9.47 -5.25%
  YoY % -15.01% 12.57% 13.47% -32.51% 7.10% -7.81% -
  Horiz. % 72.33% 85.11% 75.61% 66.63% 98.73% 92.19% 100.00%
EPS -1.32 -1.77 0.32 0.32 0.68 0.73 1.05 -
  YoY % 25.42% -653.12% 0.00% -52.94% -6.85% -30.48% -
  Horiz. % -125.71% -168.57% 30.48% 30.48% 64.76% 69.52% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 1.00 2.70 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -62.96% -
  Horiz. % 0.00% 0.00% 0.00% 37.04% 0.00% 37.04% 100.00%
NAPS 0.8600 0.9400 0.9600 0.9000 0.8800 0.9100 0.8800 -0.38%
  YoY % -8.51% -2.08% 6.67% 2.27% -3.30% 3.41% -
  Horiz. % 97.73% 106.82% 109.09% 102.27% 100.00% 103.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 498,560
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.85 8.10 7.18 6.36 9.35 8.74 9.47 -5.25%
  YoY % -15.43% 12.81% 12.89% -31.98% 6.98% -7.71% -
  Horiz. % 72.33% 85.53% 75.82% 67.16% 98.73% 92.29% 100.00%
EPS -1.32 -1.78 0.32 0.32 0.68 0.73 1.05 -
  YoY % 25.84% -656.25% 0.00% -52.94% -6.85% -30.48% -
  Horiz. % -125.71% -169.52% 30.48% 30.48% 64.76% 69.52% 100.00%
DPS 0.00 0.00 0.00 1.01 0.00 1.00 2.70 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -62.96% -
  Horiz. % 0.00% 0.00% 0.00% 37.41% 0.00% 37.04% 100.00%
NAPS 0.8600 0.9453 0.9628 0.9065 0.8799 0.9109 0.8802 -0.39%
  YoY % -9.02% -1.82% 6.21% 3.02% -3.40% 3.49% -
  Horiz. % 97.71% 107.40% 109.38% 102.99% 99.97% 103.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.1600 0.2300 0.3300 0.6350 0.3400 0.3500 0.6200 -
P/RPS 2.34 2.86 4.61 10.06 3.64 4.01 6.55 -15.75%
  YoY % -18.18% -37.96% -54.17% 176.37% -9.23% -38.78% -
  Horiz. % 35.73% 43.66% 70.38% 153.59% 55.57% 61.22% 100.00%
P/EPS -12.12 -12.99 103.13 198.44 50.00 47.95 59.05 -
  YoY % 6.70% -112.60% -48.03% 296.88% 4.28% -18.80% -
  Horiz. % -20.52% -22.00% 174.65% 336.05% 84.67% 81.20% 100.00%
EY -8.25 -7.70 0.97 0.50 2.00 2.09 1.69 -
  YoY % -7.14% -893.81% 94.00% -75.00% -4.31% 23.67% -
  Horiz. % -488.17% -455.62% 57.40% 29.59% 118.34% 123.67% 100.00%
DY 0.00 0.00 0.00 1.57 0.00 2.86 4.35 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -34.25% -
  Horiz. % 0.00% 0.00% 0.00% 36.09% 0.00% 65.75% 100.00%
P/NAPS 0.19 0.24 0.34 0.71 0.39 0.38 0.70 -19.52%
  YoY % -20.83% -29.41% -52.11% 82.05% 2.63% -45.71% -
  Horiz. % 27.14% 34.29% 48.57% 101.43% 55.71% 54.29% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 11/08/17 25/08/16 20/08/15 18/08/14 20/08/13 28/08/12 25/08/11 -
Price 0.1450 0.2100 0.2700 0.6050 0.3450 0.3400 0.6000 -
P/RPS 2.12 2.61 3.77 9.58 3.69 3.90 6.34 -16.67%
  YoY % -18.77% -30.77% -60.65% 159.62% -5.38% -38.49% -
  Horiz. % 33.44% 41.17% 59.46% 151.10% 58.20% 61.51% 100.00%
P/EPS -10.98 -11.86 84.38 189.06 50.74 46.58 57.14 -
  YoY % 7.42% -114.06% -55.37% 272.61% 8.93% -18.48% -
  Horiz. % -19.22% -20.76% 147.67% 330.87% 88.80% 81.52% 100.00%
EY -9.10 -8.43 1.19 0.53 1.97 2.15 1.75 -
  YoY % -7.95% -808.40% 124.53% -73.10% -8.37% 22.86% -
  Horiz. % -520.00% -481.71% 68.00% 30.29% 112.57% 122.86% 100.00%
DY 0.00 0.00 0.00 1.65 0.00 2.94 4.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -34.67% -
  Horiz. % 0.00% 0.00% 0.00% 36.67% 0.00% 65.33% 100.00%
P/NAPS 0.17 0.22 0.28 0.67 0.39 0.37 0.68 -20.61%
  YoY % -22.73% -21.43% -58.21% 71.79% 5.41% -45.59% -
  Horiz. % 25.00% 32.35% 41.18% 98.53% 57.35% 54.41% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

465  230  508  644 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UMWOG 0.33+0.02 
 MTOUCHE 0.275-0.025 
 JAG 0.1450.00 
 COMPUGT 0.030.00 
 HUBLINE 0.06+0.005 
 MLAB 0.210.00 
 STRAITS-WA 0.135+0.005 
 LCTITAN-CE 0.32-0.025 
 PUC 0.130.00 
 SYSTECH 0.415-0.025 
Partners & Brokers