[SEALINK] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 272.58%
YoY- -9.87%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 208,750 179,253 194,228 202,060 121,764 125,905 131,396 36.03%
PBT 16,911 21,308 21,474 22,780 -4,123 23,214 23,496 -19.63%
Tax -3,353 -6,421 -6,070 -5,532 -5,871 -6,981 -6,642 -36.52%
NP 13,558 14,886 15,404 17,248 -9,994 16,233 16,854 -13.46%
-
NP to SH 13,558 14,886 15,404 17,248 -9,994 16,233 16,854 -13.46%
-
Tax Rate 19.83% 30.13% 28.27% 24.28% - 30.07% 28.27% -
Total Cost 195,192 164,366 178,824 184,812 131,758 109,672 114,542 42.53%
-
Net Worth 449,999 449,999 439,999 435,000 430,000 449,999 455,000 -0.73%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - 10,000 -
Div Payout % - - - - - - 59.33% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 449,999 449,999 439,999 435,000 430,000 449,999 455,000 -0.73%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.49% 8.30% 7.93% 8.54% -8.21% 12.89% 12.83% -
ROE 3.01% 3.31% 3.50% 3.97% -2.32% 3.61% 3.70% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 41.75 35.85 38.85 40.41 24.35 25.18 26.28 36.03%
EPS 2.71 2.97 3.08 3.44 -2.00 3.25 3.38 -13.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.90 0.90 0.88 0.87 0.86 0.90 0.91 -0.73%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 41.75 35.85 38.85 40.41 24.35 25.18 26.28 36.03%
EPS 2.71 2.97 3.08 3.44 -2.00 3.25 3.38 -13.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.90 0.90 0.88 0.87 0.86 0.90 0.91 -0.73%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.39 0.325 0.34 0.32 0.36 0.38 0.35 -
P/RPS 0.93 0.91 0.88 0.79 1.48 1.51 1.33 -21.16%
P/EPS 14.38 10.92 11.04 9.28 -18.01 11.70 10.38 24.19%
EY 6.95 9.16 9.06 10.78 -5.55 8.54 9.63 -19.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.71 -
P/NAPS 0.43 0.36 0.39 0.37 0.42 0.42 0.38 8.56%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 19/11/13 20/08/13 23/05/13 22/02/13 23/11/12 28/08/12 -
Price 0.45 0.425 0.345 0.36 0.36 0.37 0.34 -
P/RPS 1.08 1.19 0.89 0.89 1.48 1.47 1.29 -11.14%
P/EPS 16.60 14.27 11.20 10.44 -18.01 11.40 10.09 39.23%
EY 6.03 7.01 8.93 9.58 -5.55 8.77 9.91 -28.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.88 -
P/NAPS 0.50 0.47 0.39 0.41 0.42 0.41 0.37 22.16%

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