[SEAL] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 16.39%
YoY- 155.86%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 140,105 80,570 37,147 122,684 88,861 21,773 12,040 412.74%
PBT 43,596 22,243 11,861 42,514 29,057 3,081 1,365 904.52%
Tax -12,550 -7,470 -3,020 -13,427 -5,520 0 0 -
NP 31,046 14,773 8,841 29,087 23,537 3,081 1,365 701.22%
-
NP to SH 18,277 9,368 5,230 17,736 15,238 3,473 1,550 417.28%
-
Tax Rate 28.79% 33.58% 25.46% 31.58% 19.00% 0.00% 0.00% -
Total Cost 109,059 65,797 28,306 93,597 65,324 18,692 10,675 370.16%
-
Net Worth 181,473 172,682 168,570 150,193 153,561 142,077 139,303 19.26%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 181,473 172,682 168,570 150,193 153,561 142,077 139,303 19.26%
NOSH 216,040 215,852 216,115 197,622 196,873 197,329 196,202 6.62%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 22.16% 18.34% 23.80% 23.71% 26.49% 14.15% 11.34% -
ROE 10.07% 5.43% 3.10% 11.81% 9.92% 2.44% 1.11% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 64.85 37.33 17.19 62.08 45.14 11.03 6.14 380.69%
EPS 8.46 4.34 2.42 8.98 7.74 1.76 0.79 385.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.80 0.78 0.76 0.78 0.72 0.71 11.85%
Adjusted Per Share Value based on latest NOSH - 204,049
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 33.33 19.17 8.84 29.19 21.14 5.18 2.86 413.25%
EPS 4.35 2.23 1.24 4.22 3.63 0.83 0.37 416.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4318 0.4109 0.4011 0.3573 0.3654 0.338 0.3314 19.27%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.425 0.46 0.46 0.49 0.43 0.44 0.41 -
P/RPS 0.66 1.23 2.68 0.79 0.95 3.99 6.68 -78.59%
P/EPS 5.02 10.60 19.01 5.46 5.56 25.00 51.90 -78.89%
EY 19.91 9.43 5.26 18.32 18.00 4.00 1.93 373.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.59 0.64 0.55 0.61 0.58 -8.20%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 28/11/12 29/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.48 0.43 0.46 0.56 0.44 0.44 0.43 -
P/RPS 0.74 1.15 2.68 0.90 0.97 3.99 7.01 -77.63%
P/EPS 5.67 9.91 19.01 6.24 5.68 25.00 54.43 -77.83%
EY 17.63 10.09 5.26 16.03 17.59 4.00 1.84 350.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.59 0.74 0.56 0.61 0.61 -4.41%

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