[SEAL] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -12.71%
YoY- 155.86%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 186,806 161,140 148,588 122,684 118,481 43,546 48,160 146.66%
PBT 58,128 44,486 47,444 42,514 38,742 6,162 5,460 383.24%
Tax -16,733 -14,940 -12,080 -13,427 -7,360 0 0 -
NP 41,394 29,546 35,364 29,087 31,382 6,162 5,460 285.44%
-
NP to SH 24,369 18,736 20,920 17,736 20,317 6,946 6,200 148.84%
-
Tax Rate 28.79% 33.58% 25.46% 31.58% 19.00% 0.00% 0.00% -
Total Cost 145,412 131,594 113,224 93,597 87,098 37,384 42,700 126.18%
-
Net Worth 181,473 172,682 168,570 150,193 153,561 142,077 139,303 19.26%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 181,473 172,682 168,570 150,193 153,561 142,077 139,303 19.26%
NOSH 216,040 215,852 216,115 197,622 196,873 197,329 196,202 6.62%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 22.16% 18.34% 23.80% 23.71% 26.49% 14.15% 11.34% -
ROE 13.43% 10.85% 12.41% 11.81% 13.23% 4.89% 4.45% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 86.47 74.65 68.75 62.08 60.18 22.07 24.55 131.31%
EPS 11.28 8.68 9.68 8.98 10.32 3.52 3.16 133.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.80 0.78 0.76 0.78 0.72 0.71 11.85%
Adjusted Per Share Value based on latest NOSH - 204,049
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 44.45 38.34 35.35 29.19 28.19 10.36 11.46 146.66%
EPS 5.80 4.46 4.98 4.22 4.83 1.65 1.48 148.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4318 0.4109 0.4011 0.3573 0.3654 0.338 0.3314 19.27%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.425 0.46 0.46 0.49 0.43 0.44 0.41 -
P/RPS 0.49 0.62 0.67 0.79 0.71 1.99 1.67 -55.81%
P/EPS 3.77 5.30 4.75 5.46 4.17 12.50 12.97 -56.08%
EY 26.54 18.87 21.04 18.32 24.00 8.00 7.71 127.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.59 0.64 0.55 0.61 0.58 -8.20%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 28/11/12 29/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.48 0.43 0.46 0.56 0.44 0.44 0.43 -
P/RPS 0.56 0.58 0.67 0.90 0.73 1.99 1.75 -53.18%
P/EPS 4.26 4.95 4.75 6.24 4.26 12.50 13.61 -53.86%
EY 23.50 20.19 21.04 16.03 23.45 8.00 7.35 116.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.59 0.74 0.56 0.61 0.61 -4.41%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment