[SEAL] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -47.16%
YoY- 191.05%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 41,120 100,229 101,800 108,532 124,596 131,872 146,132 -57.02%
PBT 14,104 28,041 29,542 39,296 74,204 18,675 21,142 -23.63%
Tax -5,364 -8,197 -9,041 -10,884 -20,536 -4,092 -5,269 1.19%
NP 8,740 19,844 20,501 28,412 53,668 14,583 15,873 -32.79%
-
NP to SH 8,664 19,803 20,454 28,348 53,652 15,013 16,460 -34.78%
-
Tax Rate 38.03% 29.23% 30.60% 27.70% 27.68% 21.91% 24.92% -
Total Cost 32,380 80,385 81,298 80,120 70,928 117,289 130,258 -60.43%
-
Net Worth 289,208 286,837 282,096 282,096 279,726 267,873 265,502 5.86%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 289,208 286,837 282,096 282,096 279,726 267,873 265,502 5.86%
NOSH 242,952 242,952 242,952 242,952 242,952 242,952 242,952 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 21.25% 19.80% 20.14% 26.18% 43.07% 11.06% 10.86% -
ROE 3.00% 6.90% 7.25% 10.05% 19.18% 5.60% 6.20% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 17.35 42.28 42.94 45.78 52.56 55.63 61.64 -57.01%
EPS 3.64 8.35 8.63 11.96 22.64 6.33 6.95 -34.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.19 1.19 1.18 1.13 1.12 5.86%
Adjusted Per Share Value based on latest NOSH - 242,952
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 9.78 23.85 24.22 25.82 29.64 31.38 34.77 -57.03%
EPS 2.06 4.71 4.87 6.74 12.77 3.57 3.92 -34.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6881 0.6825 0.6712 0.6712 0.6655 0.6373 0.6317 5.86%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.30 0.305 0.34 0.315 0.375 0.415 0.40 -
P/RPS 1.73 0.72 0.79 0.69 0.71 0.75 0.65 91.93%
P/EPS 8.21 3.65 3.94 2.63 1.66 6.55 5.76 26.62%
EY 12.18 27.39 25.38 37.96 60.35 15.26 17.36 -21.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.29 0.26 0.32 0.37 0.36 -21.56%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 29/08/19 30/05/19 21/02/19 30/11/18 29/08/18 21/05/18 -
Price 0.295 0.315 0.31 0.365 0.315 0.38 0.415 -
P/RPS 1.70 0.75 0.72 0.80 0.60 0.68 0.67 85.92%
P/EPS 8.07 3.77 3.59 3.05 1.39 6.00 5.98 22.09%
EY 12.39 26.52 27.83 32.76 71.85 16.67 16.73 -18.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.26 0.31 0.27 0.34 0.37 -25.04%

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