[SEAL] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 192.5%
YoY- 190.64%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 161,140 148,588 122,684 118,481 43,546 48,160 51,821 112.31%
PBT 44,486 47,444 42,514 38,742 6,162 5,460 8,898 190.96%
Tax -14,940 -12,080 -13,427 -7,360 0 0 -2,193 257.28%
NP 29,546 35,364 29,087 31,382 6,162 5,460 6,705 167.57%
-
NP to SH 18,736 20,920 17,736 20,317 6,946 6,200 6,932 93.45%
-
Tax Rate 33.58% 25.46% 31.58% 19.00% 0.00% 0.00% 24.65% -
Total Cost 131,594 113,224 93,597 87,098 37,384 42,700 45,116 103.48%
-
Net Worth 172,682 168,570 150,193 153,561 142,077 139,303 126,546 22.91%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 172,682 168,570 150,193 153,561 142,077 139,303 126,546 22.91%
NOSH 215,852 216,115 197,622 196,873 197,329 196,202 180,781 12.48%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 18.34% 23.80% 23.71% 26.49% 14.15% 11.34% 12.94% -
ROE 10.85% 12.41% 11.81% 13.23% 4.89% 4.45% 5.48% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 74.65 68.75 62.08 60.18 22.07 24.55 28.67 88.71%
EPS 8.68 9.68 8.98 10.32 3.52 3.16 3.84 71.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.76 0.78 0.72 0.71 0.70 9.26%
Adjusted Per Share Value based on latest NOSH - 196,739
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 38.34 35.35 29.19 28.19 10.36 11.46 12.33 112.30%
EPS 4.46 4.98 4.22 4.83 1.65 1.48 1.65 93.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4109 0.4011 0.3573 0.3654 0.338 0.3314 0.3011 22.91%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.46 0.46 0.49 0.43 0.44 0.41 0.47 -
P/RPS 0.62 0.67 0.79 0.71 1.99 1.67 1.64 -47.56%
P/EPS 5.30 4.75 5.46 4.17 12.50 12.97 12.26 -42.68%
EY 18.87 21.04 18.32 24.00 8.00 7.71 8.16 74.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.64 0.55 0.61 0.58 0.67 -9.12%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 29/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.43 0.46 0.56 0.44 0.44 0.43 0.41 -
P/RPS 0.58 0.67 0.90 0.73 1.99 1.75 1.43 -45.05%
P/EPS 4.95 4.75 6.24 4.26 12.50 13.61 10.69 -40.00%
EY 20.19 21.04 16.03 23.45 8.00 7.35 9.35 66.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.74 0.56 0.61 0.61 0.59 -5.70%

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