Highlights

[SEAL] QoQ TTM Result on 2020-06-30 [#4]

Stock [SEAL]: SEAL INC BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     130.82%    YoY -     -18.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 32,166 38,576 54,930 67,196 79,360 100,229 98,623 -52.52%
  QoQ % -16.62% -29.77% -18.25% -15.33% -20.82% 1.63% -
  Horiz. % 32.62% 39.11% 55.70% 68.13% 80.47% 101.63% 100.00%
PBT 17,205 19,919 10,434 12,761 13,016 28,041 24,975 -21.95%
  QoQ % -13.63% 90.90% -18.24% -1.96% -53.58% 12.28% -
  Horiz. % 68.89% 79.76% 41.78% 51.10% 52.12% 112.28% 100.00%
Tax -2,840 -3,756 -3,405 -4,764 -4,404 -8,197 -6,921 -44.69%
  QoQ % 24.39% -10.31% 28.53% -8.17% 46.27% -18.44% -
  Horiz. % 41.03% 54.27% 49.20% 68.83% 63.63% 118.44% 100.00%
NP 14,365 16,163 7,029 7,997 8,612 19,844 18,054 -14.10%
  QoQ % -11.12% 129.95% -12.10% -7.14% -56.60% 9.91% -
  Horiz. % 79.57% 89.53% 38.93% 44.29% 47.70% 109.91% 100.00%
NP to SH 14,251 16,072 6,963 7,950 8,556 19,803 18,009 -14.41%
  QoQ % -11.33% 130.82% -12.42% -7.08% -56.79% 9.96% -
  Horiz. % 79.13% 89.24% 38.66% 44.14% 47.51% 109.96% 100.00%
Tax Rate 16.51 % 18.86 % 32.63 % 37.33 % 33.84 % 29.23 % 27.71 % -29.13%
  QoQ % -12.46% -42.20% -12.59% 10.31% 15.77% 5.49% -
  Horiz. % 59.58% 68.06% 117.76% 134.72% 122.12% 105.49% 100.00%
Total Cost 17,801 22,413 47,901 59,199 70,748 80,385 80,569 -63.35%
  QoQ % -20.58% -53.21% -19.08% -16.32% -11.99% -0.23% -
  Horiz. % 22.09% 27.82% 59.45% 73.48% 87.81% 99.77% 100.00%
Net Worth 303,194 303,431 289,208 289,208 289,208 286,837 282,096 4.91%
  QoQ % -0.08% 4.92% 0.00% 0.00% 0.83% 1.68% -
  Horiz. % 107.48% 107.56% 102.52% 102.52% 102.52% 101.68% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 303,194 303,431 289,208 289,208 289,208 286,837 282,096 4.91%
  QoQ % -0.08% 4.92% 0.00% 0.00% 0.83% 1.68% -
  Horiz. % 107.48% 107.56% 102.52% 102.52% 102.52% 101.68% 100.00%
NOSH 237,056 237,056 237,056 237,056 237,056 237,056 237,056 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 44.66 % 41.90 % 12.80 % 11.90 % 10.85 % 19.80 % 18.31 % 80.90%
  QoQ % 6.59% 227.34% 7.56% 9.68% -45.20% 8.14% -
  Horiz. % 243.91% 228.84% 69.91% 64.99% 59.26% 108.14% 100.00%
ROE 4.70 % 5.30 % 2.41 % 2.75 % 2.96 % 6.90 % 6.38 % -18.39%
  QoQ % -11.32% 119.92% -12.36% -7.09% -57.10% 8.15% -
  Horiz. % 73.67% 83.07% 37.77% 43.10% 46.39% 108.15% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.57 16.27 23.17 28.35 33.48 42.28 41.60 -52.52%
  QoQ % -16.59% -29.78% -18.27% -15.32% -20.81% 1.63% -
  Horiz. % 32.62% 39.11% 55.70% 68.15% 80.48% 101.63% 100.00%
EPS 6.01 6.78 2.94 3.35 3.61 8.35 7.60 -14.45%
  QoQ % -11.36% 130.61% -12.24% -7.20% -56.77% 9.87% -
  Horiz. % 79.08% 89.21% 38.68% 44.08% 47.50% 109.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2790 1.2800 1.2200 1.2200 1.2200 1.2100 1.1900 4.91%
  QoQ % -0.08% 4.92% 0.00% 0.00% 0.83% 1.68% -
  Horiz. % 107.48% 107.56% 102.52% 102.52% 102.52% 101.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 242,952
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.24 15.88 22.61 27.66 32.66 41.25 40.59 -52.52%
  QoQ % -16.62% -29.77% -18.26% -15.31% -20.82% 1.63% -
  Horiz. % 32.62% 39.12% 55.70% 68.14% 80.46% 101.63% 100.00%
EPS 5.87 6.62 2.87 3.27 3.52 8.15 7.41 -14.35%
  QoQ % -11.33% 130.66% -12.23% -7.10% -56.81% 9.99% -
  Horiz. % 79.22% 89.34% 38.73% 44.13% 47.50% 109.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2480 1.2489 1.1904 1.1904 1.1904 1.1806 1.1611 4.92%
  QoQ % -0.07% 4.91% 0.00% 0.00% 0.83% 1.68% -
  Horiz. % 107.48% 107.56% 102.52% 102.52% 102.52% 101.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.3250 0.3050 0.2100 0.3200 0.3000 0.3050 0.3400 -
P/RPS 2.40 1.87 0.91 1.13 0.90 0.72 0.82 104.21%
  QoQ % 28.34% 105.49% -19.47% 25.56% 25.00% -12.20% -
  Horiz. % 292.68% 228.05% 110.98% 137.80% 109.76% 87.80% 100.00%
P/EPS 5.41 4.50 7.15 9.54 8.31 3.65 4.48 13.36%
  QoQ % 20.22% -37.06% -25.05% 14.80% 127.67% -18.53% -
  Horiz. % 120.76% 100.45% 159.60% 212.95% 185.49% 81.47% 100.00%
EY 18.50 22.23 13.99 10.48 12.03 27.39 22.34 -11.79%
  QoQ % -16.78% 58.90% 33.49% -12.88% -56.08% 22.61% -
  Horiz. % 82.81% 99.51% 62.62% 46.91% 53.85% 122.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.25 0.24 0.17 0.26 0.25 0.25 0.29 -9.40%
  QoQ % 4.17% 41.18% -34.62% 4.00% 0.00% -13.79% -
  Horiz. % 86.21% 82.76% 58.62% 89.66% 86.21% 86.21% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 28/08/20 25/06/20 24/02/20 29/11/19 29/08/19 30/05/19 -
Price 0.3400 0.3450 0.2900 0.2900 0.2950 0.3150 0.3100 -
P/RPS 2.51 2.12 1.25 1.02 0.88 0.75 0.75 123.25%
  QoQ % 18.40% 69.60% 22.55% 15.91% 17.33% 0.00% -
  Horiz. % 334.67% 282.67% 166.67% 136.00% 117.33% 100.00% 100.00%
P/EPS 5.66 5.09 9.87 8.65 8.17 3.77 4.08 24.31%
  QoQ % 11.20% -48.43% 14.10% 5.88% 116.71% -7.60% -
  Horiz. % 138.73% 124.75% 241.91% 212.01% 200.25% 92.40% 100.00%
EY 17.68 19.65 10.13 11.56 12.23 26.52 24.51 -19.52%
  QoQ % -10.03% 93.98% -12.37% -5.48% -53.88% 8.20% -
  Horiz. % 72.13% 80.17% 41.33% 47.16% 49.90% 108.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.27 0.24 0.24 0.24 0.26 0.26 2.54%
  QoQ % 0.00% 12.50% 0.00% 0.00% -7.69% 0.00% -
  Horiz. % 103.85% 103.85% 92.31% 92.31% 92.31% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS