[SEALINK] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -25.99%
YoY- 4.17%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 316,712 193,226 222,252 210,094 205,200 239,836 263,418 13.08%
PBT 57,840 58,233 66,988 77,652 105,740 73,767 84,524 -22.36%
Tax -5,784 -6,005 -11,193 -14,816 -20,840 -9,820 -9,892 -30.09%
NP 52,056 52,228 55,794 62,836 84,900 63,947 74,632 -21.36%
-
NP to SH 52,056 52,228 55,794 62,836 84,900 58,158 66,913 -15.42%
-
Tax Rate 10.00% 10.31% 16.71% 19.08% 19.71% 13.31% 11.70% -
Total Cost 264,656 140,998 166,457 147,258 120,300 175,889 188,786 25.28%
-
Net Worth 435,468 425,033 419,959 405,232 414,511 220,147 155,003 99.22%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 40,022 - - - -
Div Payout % - - - 63.69% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 435,468 425,033 419,959 405,232 414,511 220,147 155,003 99.22%
NOSH 500,538 500,039 499,952 500,286 499,411 278,667 201,303 83.63%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 16.44% 27.03% 25.10% 29.91% 41.37% 26.66% 28.33% -
ROE 11.95% 12.29% 13.29% 15.51% 20.48% 26.42% 43.17% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 63.27 38.64 44.45 41.99 41.09 86.07 130.86 -38.42%
EPS 10.40 10.45 11.16 12.56 17.00 20.87 33.24 -53.94%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.84 0.81 0.83 0.79 0.77 8.48%
Adjusted Per Share Value based on latest NOSH - 499,656
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 63.34 38.65 44.45 42.02 41.04 47.97 52.68 13.08%
EPS 10.41 10.45 11.16 12.57 16.98 11.63 13.38 -15.42%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 0.8709 0.8501 0.8399 0.8105 0.829 0.4403 0.31 99.22%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.64 0.64 0.74 0.76 0.35 0.55 0.80 -
P/RPS 1.01 1.66 1.66 1.81 0.85 0.64 0.61 39.99%
P/EPS 6.15 6.13 6.63 6.05 2.06 2.64 2.41 86.84%
EY 16.25 16.32 15.08 16.53 48.57 37.95 41.55 -46.55%
DY 0.00 0.00 0.00 10.53 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.88 0.94 0.42 0.70 1.04 -20.31%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 23/11/09 26/08/09 21/05/09 27/02/09 20/11/08 -
Price 0.66 0.68 0.69 0.79 0.62 0.43 0.55 -
P/RPS 1.04 1.76 1.55 1.88 1.51 0.50 0.42 83.13%
P/EPS 6.35 6.51 6.18 6.29 3.65 2.06 1.65 145.78%
EY 15.76 15.36 16.17 15.90 27.42 48.53 60.44 -59.21%
DY 0.00 0.00 0.00 10.13 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.82 0.98 0.75 0.54 0.71 4.64%

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