[SEAL] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 8.23%
YoY- 24.27%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 21,233 10,280 100,229 76,350 54,266 31,149 131,872 -70.30%
PBT 4,368 3,526 28,041 22,157 19,648 18,551 18,675 -61.93%
Tax -2,009 -1,341 -8,197 -6,781 -5,442 -5,134 -4,092 -37.68%
NP 2,359 2,185 19,844 15,376 14,206 13,417 14,583 -70.21%
-
NP to SH 2,321 2,166 19,803 15,341 14,174 13,413 15,013 -71.09%
-
Tax Rate 45.99% 38.03% 29.23% 30.60% 27.70% 27.68% 21.91% -
Total Cost 18,874 8,095 80,385 60,974 40,060 17,732 117,289 -70.31%
-
Net Worth 289,208 289,208 286,837 282,096 282,096 279,726 267,873 5.22%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 289,208 289,208 286,837 282,096 282,096 279,726 267,873 5.22%
NOSH 242,952 242,952 242,952 242,952 242,952 242,952 242,952 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 11.11% 21.25% 19.80% 20.14% 26.18% 43.07% 11.06% -
ROE 0.80% 0.75% 6.90% 5.44% 5.02% 4.80% 5.60% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.96 4.34 42.28 32.21 22.89 13.14 55.63 -70.29%
EPS 0.98 0.91 8.35 6.47 5.98 5.66 6.33 -71.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.21 1.19 1.19 1.18 1.13 5.22%
Adjusted Per Share Value based on latest NOSH - 242,952
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 5.05 2.45 23.85 18.17 12.91 7.41 31.38 -70.31%
EPS 0.55 0.52 4.71 3.65 3.37 3.19 3.57 -71.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6881 0.6881 0.6825 0.6712 0.6712 0.6655 0.6373 5.23%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.32 0.30 0.305 0.34 0.315 0.375 0.415 -
P/RPS 3.57 6.92 0.72 1.06 1.38 2.85 0.75 182.16%
P/EPS 32.68 32.83 3.65 5.25 5.27 6.63 6.55 191.13%
EY 3.06 3.05 27.39 19.03 18.98 15.09 15.26 -65.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.25 0.29 0.26 0.32 0.37 -20.90%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 29/11/19 29/08/19 30/05/19 21/02/19 30/11/18 29/08/18 -
Price 0.29 0.295 0.315 0.31 0.365 0.315 0.38 -
P/RPS 3.24 6.80 0.75 0.96 1.59 2.40 0.68 182.35%
P/EPS 29.62 32.29 3.77 4.79 6.10 5.57 6.00 189.08%
EY 3.38 3.10 26.52 20.88 16.38 17.96 16.67 -65.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.26 0.26 0.31 0.27 0.34 -20.67%

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