[SEALINK] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 33.19%
YoY- -16.62%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 123,976 79,178 193,226 166,689 105,047 51,300 239,836 -35.66%
PBT 25,276 14,460 58,233 50,241 38,826 26,435 73,767 -51.12%
Tax -2,022 -1,446 -6,005 -8,395 -7,408 -5,210 -9,820 -65.23%
NP 23,254 13,014 52,228 41,846 31,418 21,225 63,947 -49.14%
-
NP to SH 23,254 13,014 52,228 41,846 31,418 21,225 58,158 -45.81%
-
Tax Rate 8.00% 10.00% 10.31% 16.71% 19.08% 19.71% 13.31% -
Total Cost 100,722 66,164 140,998 124,843 73,629 30,075 175,889 -31.11%
-
Net Worth 425,073 435,468 425,033 419,959 405,232 414,511 220,147 55.24%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 20,003 - - - 20,011 - - -
Div Payout % 86.02% - - - 63.69% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 425,073 435,468 425,033 419,959 405,232 414,511 220,147 55.24%
NOSH 500,086 500,538 500,039 499,952 500,286 499,411 278,667 47.83%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 18.76% 16.44% 27.03% 25.10% 29.91% 41.37% 26.66% -
ROE 5.47% 2.99% 12.29% 9.96% 7.75% 5.12% 26.42% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 24.79 15.82 38.64 33.34 21.00 10.27 86.07 -56.48%
EPS 4.65 2.60 10.45 8.37 6.28 4.25 20.87 -63.34%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.85 0.87 0.85 0.84 0.81 0.83 0.79 5.01%
Adjusted Per Share Value based on latest NOSH - 498,947
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 24.80 15.84 38.65 33.34 21.01 10.26 47.97 -35.66%
EPS 4.65 2.60 10.45 8.37 6.28 4.25 11.63 -45.81%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.8501 0.8709 0.8501 0.8399 0.8105 0.829 0.4403 55.24%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.67 0.64 0.64 0.74 0.76 0.35 0.55 -
P/RPS 2.70 4.05 1.66 2.22 3.62 3.41 0.64 161.77%
P/EPS 14.41 24.62 6.13 8.84 12.10 8.24 2.64 210.97%
EY 6.94 4.06 16.32 11.31 8.26 12.14 37.95 -67.88%
DY 5.97 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.79 0.74 0.75 0.88 0.94 0.42 0.70 8.42%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 23/11/09 26/08/09 21/05/09 27/02/09 -
Price 0.60 0.66 0.68 0.69 0.79 0.62 0.43 -
P/RPS 2.42 4.17 1.76 2.07 3.76 6.04 0.50 186.95%
P/EPS 12.90 25.38 6.51 8.24 12.58 14.59 2.06 240.88%
EY 7.75 3.94 15.36 12.13 7.95 6.85 48.53 -70.66%
DY 6.67 0.00 0.00 0.00 5.06 0.00 0.00 -
P/NAPS 0.71 0.76 0.80 0.82 0.98 0.75 0.54 20.07%

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