[SEALINK] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -22.81%
YoY- -28.97%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 131,396 88,584 202,019 221,990 196,800 204,804 224,892 -30.13%
PBT 23,496 24,572 21,797 28,557 35,590 42,808 37,457 -26.74%
Tax -6,642 -5,436 -4,077 -6,037 -6,416 -5,404 -4,083 38.35%
NP 16,854 19,136 17,720 22,520 29,174 37,404 33,374 -36.61%
-
NP to SH 16,854 19,136 17,720 22,520 29,174 37,404 33,374 -36.61%
-
Tax Rate 28.27% 22.12% 18.70% 21.14% 18.03% 12.62% 10.90% -
Total Cost 114,542 69,448 184,299 199,470 167,626 167,400 191,518 -29.03%
-
Net Worth 455,000 449,999 445,581 444,736 439,608 445,047 440,039 2.25%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 10,000 - - - 26,975 - - -
Div Payout % 59.33% - - - 92.47% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 455,000 449,999 445,581 444,736 439,608 445,047 440,039 2.25%
NOSH 500,000 500,000 500,653 499,704 499,554 500,053 500,044 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.83% 21.60% 8.77% 10.14% 14.82% 18.26% 14.84% -
ROE 3.70% 4.25% 3.98% 5.06% 6.64% 8.40% 7.58% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.28 17.72 40.35 44.42 39.40 40.96 44.97 -30.12%
EPS 3.38 3.84 3.54 4.51 5.84 7.48 6.67 -36.46%
DPS 2.00 0.00 0.00 0.00 5.40 0.00 0.00 -
NAPS 0.91 0.90 0.89 0.89 0.88 0.89 0.88 2.26%
Adjusted Per Share Value based on latest NOSH - 500,652
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.28 17.72 40.40 44.40 39.36 40.96 44.98 -30.13%
EPS 3.38 3.84 3.54 4.50 5.83 7.48 6.67 -36.46%
DPS 2.00 0.00 0.00 0.00 5.40 0.00 0.00 -
NAPS 0.91 0.90 0.8912 0.8895 0.8792 0.8901 0.8801 2.25%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.35 0.41 0.43 0.46 0.62 0.75 0.63 -
P/RPS 1.33 2.31 1.07 1.04 1.57 1.83 1.40 -3.36%
P/EPS 10.38 10.71 12.15 10.21 10.62 10.03 9.44 6.53%
EY 9.63 9.33 8.23 9.80 9.42 9.97 10.59 -6.14%
DY 5.71 0.00 0.00 0.00 8.71 0.00 0.00 -
P/NAPS 0.38 0.46 0.48 0.52 0.70 0.84 0.72 -34.71%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 21/05/12 29/02/12 24/11/11 25/08/11 31/05/11 28/02/11 -
Price 0.34 0.37 0.43 0.45 0.60 0.63 0.67 -
P/RPS 1.29 2.09 1.07 1.01 1.52 1.54 1.49 -9.16%
P/EPS 10.09 9.67 12.15 9.99 10.27 8.42 10.04 0.33%
EY 9.91 10.34 8.23 10.01 9.73 11.87 9.96 -0.33%
DY 5.88 0.00 0.00 0.00 9.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.48 0.51 0.68 0.71 0.76 -38.14%

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