[SEALINK] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -31.83%
YoY- -43.18%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 196,800 204,804 224,892 192,786 247,952 316,712 193,226 1.23%
PBT 35,590 42,808 37,457 35,820 50,552 57,840 58,233 -28.04%
Tax -6,416 -5,404 -4,083 -4,116 -4,044 -5,784 -6,005 4.52%
NP 29,174 37,404 33,374 31,704 46,508 52,056 52,228 -32.24%
-
NP to SH 29,174 37,404 33,374 31,704 46,508 52,056 52,228 -32.24%
-
Tax Rate 18.03% 12.62% 10.90% 11.49% 8.00% 10.00% 10.31% -
Total Cost 167,626 167,400 191,518 161,082 201,444 264,656 140,998 12.25%
-
Net Worth 439,608 445,047 440,039 419,611 425,073 435,468 425,033 2.27%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 26,975 - - - 40,006 - - -
Div Payout % 92.47% - - - 86.02% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 439,608 445,047 440,039 419,611 425,073 435,468 425,033 2.27%
NOSH 499,554 500,053 500,044 499,537 500,086 500,538 500,039 -0.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.82% 18.26% 14.84% 16.45% 18.76% 16.44% 27.03% -
ROE 6.64% 8.40% 7.58% 7.56% 10.94% 11.95% 12.29% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 39.40 40.96 44.97 38.59 49.58 63.27 38.64 1.31%
EPS 5.84 7.48 6.67 6.35 9.30 10.40 10.45 -32.22%
DPS 5.40 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 0.88 0.89 0.88 0.84 0.85 0.87 0.85 2.34%
Adjusted Per Share Value based on latest NOSH - 523,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 39.36 40.96 44.98 38.56 49.59 63.34 38.65 1.22%
EPS 5.83 7.48 6.67 6.34 9.30 10.41 10.45 -32.30%
DPS 5.40 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 0.8792 0.8901 0.8801 0.8392 0.8501 0.8709 0.8501 2.27%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.62 0.75 0.63 0.60 0.67 0.64 0.64 -
P/RPS 1.57 1.83 1.40 1.55 1.35 1.01 1.66 -3.65%
P/EPS 10.62 10.03 9.44 9.45 7.20 6.15 6.13 44.39%
EY 9.42 9.97 10.59 10.58 13.88 16.25 16.32 -30.74%
DY 8.71 0.00 0.00 0.00 11.94 0.00 0.00 -
P/NAPS 0.70 0.84 0.72 0.71 0.79 0.74 0.75 -4.50%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 28/02/11 30/11/10 26/08/10 31/05/10 25/02/10 -
Price 0.60 0.63 0.67 0.62 0.60 0.66 0.68 -
P/RPS 1.52 1.54 1.49 1.61 1.21 1.04 1.76 -9.33%
P/EPS 10.27 8.42 10.04 9.77 6.45 6.35 6.51 35.62%
EY 9.73 11.87 9.96 10.24 15.50 15.76 15.36 -26.30%
DY 9.00 0.00 0.00 0.00 13.33 0.00 0.00 -
P/NAPS 0.68 0.71 0.76 0.74 0.71 0.76 0.80 -10.29%

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