[SEAL] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -68.65%
YoY- 17.36%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 287,089 278,885 120,988 56,915 183,300 140,105 80,570 133.83%
PBT 159,511 167,125 49,786 21,437 52,814 43,596 22,243 273.22%
Tax -44,081 -41,487 -14,460 -8,516 -18,036 -12,550 -7,470 227.61%
NP 115,430 125,638 35,326 12,921 34,778 31,046 14,773 295.24%
-
NP to SH 59,392 66,908 13,309 6,138 19,581 18,277 9,368 243.70%
-
Tax Rate 27.64% 24.82% 29.04% 39.73% 34.15% 28.79% 33.58% -
Total Cost 171,659 153,247 85,662 43,994 148,522 109,059 65,797 89.84%
-
Net Worth 243,852 250,365 196,291 190,191 183,513 181,473 172,682 25.94%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 243,852 250,365 196,291 190,191 183,513 181,473 172,682 25.94%
NOSH 215,798 215,832 215,705 216,126 215,898 216,040 215,852 -0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 40.21% 45.05% 29.20% 22.70% 18.97% 22.16% 18.34% -
ROE 24.36% 26.72% 6.78% 3.23% 10.67% 10.07% 5.43% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 133.04 129.21 56.09 26.33 84.90 64.85 37.33 133.86%
EPS 27.52 31.00 6.17 2.84 9.07 8.46 4.34 243.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.16 0.91 0.88 0.85 0.84 0.80 25.96%
Adjusted Per Share Value based on latest NOSH - 216,126
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 68.31 66.35 28.79 13.54 43.61 33.33 19.17 133.84%
EPS 14.13 15.92 3.17 1.46 4.66 4.35 2.23 243.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5802 0.5957 0.467 0.4525 0.4366 0.4318 0.4109 25.94%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.29 0.63 0.54 0.50 0.515 0.425 0.46 -
P/RPS 0.97 0.49 0.96 1.90 0.61 0.66 1.23 -14.67%
P/EPS 4.69 2.03 8.75 17.61 5.68 5.02 10.60 -42.02%
EY 21.33 49.21 11.43 5.68 17.61 19.91 9.43 72.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.54 0.59 0.57 0.61 0.51 0.58 57.10%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 30/05/14 26/02/14 29/11/13 29/08/13 30/05/13 28/02/13 -
Price 1.31 0.715 0.61 0.525 0.495 0.48 0.43 -
P/RPS 0.98 0.55 1.09 1.99 0.58 0.74 1.15 -10.14%
P/EPS 4.76 2.31 9.89 18.49 5.46 5.67 9.91 -38.75%
EY 21.01 43.36 10.11 5.41 18.32 17.63 10.09 63.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.62 0.67 0.60 0.58 0.57 0.54 66.71%

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