[SEAL] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 103.94%
YoY- 2820.67%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 124,596 131,872 146,132 113,980 132,636 83,150 90,180 24.02%
PBT 74,204 18,675 21,142 10,598 5,808 8,752 16,988 166.97%
Tax -20,536 -4,092 -5,269 -1,786 -1,960 -7,946 -6,218 121.61%
NP 53,668 14,583 15,873 8,812 3,848 806 10,769 191.47%
-
NP to SH 53,652 15,013 16,460 9,740 4,776 -9,014 4,550 417.28%
-
Tax Rate 27.68% 21.91% 24.92% 16.85% 33.75% 90.79% 36.60% -
Total Cost 70,928 117,289 130,258 105,168 128,788 82,344 79,410 -7.24%
-
Net Worth 279,726 267,873 265,502 256,020 253,650 240,766 250,705 7.56%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 279,726 267,873 265,502 256,020 253,650 240,766 250,705 7.56%
NOSH 242,952 242,952 242,952 242,952 242,952 242,952 242,952 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 43.07% 11.06% 10.86% 7.73% 2.90% 0.97% 11.94% -
ROE 19.18% 5.60% 6.20% 3.80% 1.88% -3.74% 1.82% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 52.56 55.63 61.64 48.08 55.95 36.61 40.29 19.37%
EPS 22.64 6.33 6.95 4.10 2.00 -3.97 2.03 398.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.13 1.12 1.08 1.07 1.06 1.12 3.53%
Adjusted Per Share Value based on latest NOSH - 242,952
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 29.64 31.38 34.77 27.12 31.56 19.78 21.46 23.99%
EPS 12.77 3.57 3.92 2.32 1.14 -2.14 1.08 418.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6655 0.6373 0.6317 0.6091 0.6035 0.5728 0.5965 7.56%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.375 0.415 0.40 0.425 0.425 0.525 0.48 -
P/RPS 0.71 0.75 0.65 0.88 0.76 1.43 1.19 -29.10%
P/EPS 1.66 6.55 5.76 10.34 21.09 -13.23 23.61 -82.93%
EY 60.35 15.26 17.36 9.67 4.74 -7.56 4.24 486.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.36 0.39 0.40 0.50 0.43 -17.86%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 21/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.315 0.38 0.415 0.43 0.445 0.46 0.44 -
P/RPS 0.60 0.68 0.67 0.89 0.80 1.26 1.09 -32.80%
P/EPS 1.39 6.00 5.98 10.47 22.09 -11.59 21.64 -83.93%
EY 71.85 16.67 16.73 9.56 4.53 -8.63 4.62 522.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.37 0.40 0.42 0.43 0.39 -21.72%

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