[SEAL] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 17.95%
YoY- 237.42%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 183,300 186,806 161,140 148,588 122,684 118,481 43,546 160.92%
PBT 52,814 58,128 44,486 47,444 42,514 38,742 6,162 319.35%
Tax -18,036 -16,733 -14,940 -12,080 -13,427 -7,360 0 -
NP 34,778 41,394 29,546 35,364 29,087 31,382 6,162 217.33%
-
NP to SH 19,581 24,369 18,736 20,920 17,736 20,317 6,946 99.68%
-
Tax Rate 34.15% 28.79% 33.58% 25.46% 31.58% 19.00% 0.00% -
Total Cost 148,522 145,412 131,594 113,224 93,597 87,098 37,384 151.05%
-
Net Worth 183,513 181,473 172,682 168,570 150,193 153,561 142,077 18.62%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 183,513 181,473 172,682 168,570 150,193 153,561 142,077 18.62%
NOSH 215,898 216,040 215,852 216,115 197,622 196,873 197,329 6.18%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 18.97% 22.16% 18.34% 23.80% 23.71% 26.49% 14.15% -
ROE 10.67% 13.43% 10.85% 12.41% 11.81% 13.23% 4.89% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 84.90 86.47 74.65 68.75 62.08 60.18 22.07 145.71%
EPS 9.07 11.28 8.68 9.68 8.98 10.32 3.52 88.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.80 0.78 0.76 0.78 0.72 11.71%
Adjusted Per Share Value based on latest NOSH - 216,115
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 43.61 44.45 38.34 35.35 29.19 28.19 10.36 160.93%
EPS 4.66 5.80 4.46 4.98 4.22 4.83 1.65 99.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4366 0.4318 0.4109 0.4011 0.3573 0.3654 0.338 18.62%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.515 0.425 0.46 0.46 0.49 0.43 0.44 -
P/RPS 0.61 0.49 0.62 0.67 0.79 0.71 1.99 -54.57%
P/EPS 5.68 3.77 5.30 4.75 5.46 4.17 12.50 -40.92%
EY 17.61 26.54 18.87 21.04 18.32 24.00 8.00 69.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.58 0.59 0.64 0.55 0.61 0.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 28/02/13 28/11/12 29/08/12 31/05/12 29/02/12 -
Price 0.495 0.48 0.43 0.46 0.56 0.44 0.44 -
P/RPS 0.58 0.56 0.58 0.67 0.90 0.73 1.99 -56.07%
P/EPS 5.46 4.26 4.95 4.75 6.24 4.26 12.50 -42.46%
EY 18.32 23.50 20.19 21.04 16.03 23.45 8.00 73.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.54 0.59 0.74 0.56 0.61 -3.30%

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