[SEAL] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 5.67%
YoY- 191.05%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 10,280 100,229 76,350 54,266 31,149 131,872 109,599 -79.32%
PBT 3,526 28,041 22,157 19,648 18,551 18,675 15,857 -63.26%
Tax -1,341 -8,197 -6,781 -5,442 -5,134 -4,092 -3,952 -51.31%
NP 2,185 19,844 15,376 14,206 13,417 14,583 11,905 -67.67%
-
NP to SH 2,166 19,803 15,341 14,174 13,413 15,013 12,345 -68.62%
-
Tax Rate 38.03% 29.23% 30.60% 27.70% 27.68% 21.91% 24.92% -
Total Cost 8,095 80,385 60,974 40,060 17,732 117,289 97,694 -80.96%
-
Net Worth 289,208 286,837 282,096 282,096 279,726 267,873 265,502 5.86%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 289,208 286,837 282,096 282,096 279,726 267,873 265,502 5.86%
NOSH 242,952 242,952 242,952 242,952 242,952 242,952 242,952 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 21.25% 19.80% 20.14% 26.18% 43.07% 11.06% 10.86% -
ROE 0.75% 6.90% 5.44% 5.02% 4.80% 5.60% 4.65% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.34 42.28 32.21 22.89 13.14 55.63 46.23 -79.31%
EPS 0.91 8.35 6.47 5.98 5.66 6.33 5.21 -68.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.19 1.19 1.18 1.13 1.12 5.86%
Adjusted Per Share Value based on latest NOSH - 242,952
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.45 23.85 18.17 12.91 7.41 31.38 26.08 -79.30%
EPS 0.52 4.71 3.65 3.37 3.19 3.57 2.94 -68.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6881 0.6825 0.6712 0.6712 0.6655 0.6373 0.6317 5.86%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.30 0.305 0.34 0.315 0.375 0.415 0.40 -
P/RPS 6.92 0.72 1.06 1.38 2.85 0.75 0.87 297.96%
P/EPS 32.83 3.65 5.25 5.27 6.63 6.55 7.68 163.16%
EY 3.05 27.39 19.03 18.98 15.09 15.26 13.02 -61.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.29 0.26 0.32 0.37 0.36 -21.56%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 29/08/19 30/05/19 21/02/19 30/11/18 29/08/18 21/05/18 -
Price 0.295 0.315 0.31 0.365 0.315 0.38 0.415 -
P/RPS 6.80 0.75 0.96 1.59 2.40 0.68 0.90 284.57%
P/EPS 32.29 3.77 4.79 6.10 5.57 6.00 7.97 153.92%
EY 3.10 26.52 20.88 16.38 17.96 16.67 12.55 -60.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.26 0.31 0.27 0.34 0.37 -25.04%

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