Highlights

[SEAL] YoY Annualized Quarter 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 -     381.97%    YoY -     -18.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 38,576 100,229 131,872 83,150 71,681 29,190 287,089 -28.41%
  YoY % -61.51% -24.00% 58.60% 16.00% 145.57% -89.83% -
  Horiz. % 13.44% 34.91% 45.93% 28.96% 24.97% 10.17% 100.00%
PBT 19,919 28,041 18,675 8,752 5,218 4,099 159,511 -29.28%
  YoY % -28.96% 50.15% 113.38% 67.73% 27.30% -97.43% -
  Horiz. % 12.49% 17.58% 11.71% 5.49% 3.27% 2.57% 100.00%
Tax -3,756 -8,197 -4,092 -7,946 -2,381 -10,815 -44,081 -33.64%
  YoY % 54.18% -100.32% 48.50% -233.73% 77.98% 75.47% -
  Horiz. % 8.52% 18.60% 9.28% 18.03% 5.40% 24.53% 100.00%
NP 16,163 19,844 14,583 806 2,837 -6,716 115,430 -27.92%
  YoY % -18.55% 36.08% 1,709.31% -71.59% 142.24% -105.82% -
  Horiz. % 14.00% 17.19% 12.63% 0.70% 2.46% -5.82% 100.00%
NP to SH 16,072 19,803 15,013 -9,014 3,596 -5,523 59,392 -19.56%
  YoY % -18.84% 31.91% 266.55% -350.67% 165.11% -109.30% -
  Horiz. % 27.06% 33.34% 25.28% -15.18% 6.05% -9.30% 100.00%
Tax Rate 18.86 % 29.23 % 21.91 % 90.79 % 45.63 % 263.84 % 27.64 % -6.17%
  YoY % -35.48% 33.41% -75.87% 98.97% -82.71% 854.56% -
  Horiz. % 68.23% 105.75% 79.27% 328.47% 165.09% 954.56% 100.00%
Total Cost 22,413 80,385 117,289 82,344 68,844 35,906 171,659 -28.75%
  YoY % -72.12% -31.46% 42.44% 19.61% 91.73% -79.08% -
  Horiz. % 13.06% 46.83% 68.33% 47.97% 40.11% 20.92% 100.00%
Net Worth 303,431 286,837 267,873 240,766 241,168 239,473 243,852 3.71%
  YoY % 5.79% 7.08% 11.26% -0.17% 0.71% -1.80% -
  Horiz. % 124.43% 117.63% 109.85% 98.73% 98.90% 98.20% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 303,431 286,837 267,873 240,766 241,168 239,473 243,852 3.71%
  YoY % 5.79% 7.08% 11.26% -0.17% 0.71% -1.80% -
  Horiz. % 124.43% 117.63% 109.85% 98.73% 98.90% 98.20% 100.00%
NOSH 237,056 237,056 237,056 227,137 215,329 215,742 215,798 1.58%
  YoY % 0.00% 0.00% 4.37% 5.48% -0.19% -0.03% -
  Horiz. % 109.85% 109.85% 109.85% 105.25% 99.78% 99.97% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 41.90 % 19.80 % 11.06 % 0.97 % 3.96 % -23.01 % 40.21 % 0.69%
  YoY % 111.62% 79.02% 1,040.21% -75.51% 117.21% -157.22% -
  Horiz. % 104.20% 49.24% 27.51% 2.41% 9.85% -57.22% 100.00%
ROE 5.30 % 6.90 % 5.60 % -3.74 % 1.49 % -2.31 % 24.36 % -22.43%
  YoY % -23.19% 23.21% 249.73% -351.01% 164.50% -109.48% -
  Horiz. % 21.76% 28.33% 22.99% -15.35% 6.12% -9.48% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 16.27 42.28 55.63 36.61 33.29 13.53 133.04 -29.52%
  YoY % -61.52% -24.00% 51.95% 9.97% 146.05% -89.83% -
  Horiz. % 12.23% 31.78% 41.81% 27.52% 25.02% 10.17% 100.00%
EPS 6.78 8.35 6.33 -3.97 1.67 -2.56 27.52 -20.81%
  YoY % -18.80% 31.91% 259.45% -337.72% 165.23% -109.30% -
  Horiz. % 24.64% 30.34% 23.00% -14.43% 6.07% -9.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2800 1.2100 1.1300 1.0600 1.1200 1.1100 1.1300 2.10%
  YoY % 5.79% 7.08% 6.60% -5.36% 0.90% -1.77% -
  Horiz. % 113.27% 107.08% 100.00% 93.81% 99.12% 98.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 242,952
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 15.88 41.25 54.28 34.22 29.50 12.01 118.17 -28.41%
  YoY % -61.50% -24.01% 58.62% 16.00% 145.63% -89.84% -
  Horiz. % 13.44% 34.91% 45.93% 28.96% 24.96% 10.16% 100.00%
EPS 6.62 8.15 6.18 -3.71 1.48 -2.27 24.45 -19.55%
  YoY % -18.77% 31.88% 266.58% -350.68% 165.20% -109.28% -
  Horiz. % 27.08% 33.33% 25.28% -15.17% 6.05% -9.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2489 1.1806 1.1026 0.9910 0.9927 0.9857 1.0037 3.71%
  YoY % 5.79% 7.07% 11.26% -0.17% 0.71% -1.79% -
  Horiz. % 124.43% 117.62% 109.85% 98.73% 98.90% 98.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3050 0.3050 0.4150 0.5250 0.4450 0.5600 1.2900 -
P/RPS 1.87 0.72 0.75 1.43 1.34 4.14 0.97 11.55%
  YoY % 159.72% -4.00% -47.55% 6.72% -67.63% 326.80% -
  Horiz. % 192.78% 74.23% 77.32% 147.42% 138.14% 426.80% 100.00%
P/EPS 4.50 3.65 6.55 -13.23 26.65 -21.88 4.69 -0.69%
  YoY % 23.29% -44.27% 149.51% -149.64% 221.80% -566.52% -
  Horiz. % 95.95% 77.83% 139.66% -282.09% 568.23% -466.52% 100.00%
EY 22.23 27.39 15.26 -7.56 3.75 -4.57 21.33 0.69%
  YoY % -18.84% 79.49% 301.85% -301.60% 182.06% -121.43% -
  Horiz. % 104.22% 128.41% 71.54% -35.44% 17.58% -21.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.24 0.25 0.37 0.50 0.40 0.50 1.14 -22.85%
  YoY % -4.00% -32.43% -26.00% 25.00% -20.00% -56.14% -
  Horiz. % 21.05% 21.93% 32.46% 43.86% 35.09% 43.86% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 29/08/19 29/08/18 30/08/17 30/08/16 26/08/15 27/08/14 -
Price 0.3450 0.3150 0.3800 0.4600 0.4050 0.4750 1.3100 -
P/RPS 2.12 0.75 0.68 1.26 1.22 3.51 0.98 13.71%
  YoY % 182.67% 10.29% -46.03% 3.28% -65.24% 258.16% -
  Horiz. % 216.33% 76.53% 69.39% 128.57% 124.49% 358.16% 100.00%
P/EPS 5.09 3.77 6.00 -11.59 24.25 -18.55 4.76 1.12%
  YoY % 35.01% -37.17% 151.77% -147.79% 230.73% -489.71% -
  Horiz. % 106.93% 79.20% 126.05% -243.49% 509.45% -389.71% 100.00%
EY 19.65 26.52 16.67 -8.63 4.12 -5.39 21.01 -1.11%
  YoY % -25.90% 59.09% 293.16% -309.47% 176.44% -125.65% -
  Horiz. % 93.53% 126.23% 79.34% -41.08% 19.61% -25.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.26 0.34 0.43 0.36 0.43 1.16 -21.55%
  YoY % 3.85% -23.53% -20.93% 19.44% -16.28% -62.93% -
  Horiz. % 23.28% 22.41% 29.31% 37.07% 31.03% 37.07% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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