[SEALINK] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 15.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 166,689 105,047 51,300 239,836 197,564 114,253 0 -
PBT 50,241 38,826 26,435 73,767 63,393 40,579 0 -
Tax -8,395 -7,408 -5,210 -9,820 -7,419 -4,631 0 -
NP 41,846 31,418 21,225 63,947 55,974 35,948 0 -
-
NP to SH 41,846 31,418 21,225 58,158 50,185 30,159 0 -
-
Tax Rate 16.71% 19.08% 19.71% 13.31% 11.70% 11.41% - -
Total Cost 124,843 73,629 30,075 175,889 141,590 78,305 0 -
-
Net Worth 419,959 405,232 414,511 220,147 155,003 42,407 0 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 20,011 - - - - - -
Div Payout % - 63.69% - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 419,959 405,232 414,511 220,147 155,003 42,407 0 -
NOSH 499,952 500,286 499,411 278,667 201,303 70,679 0 -
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 25.10% 29.91% 41.37% 26.66% 28.33% 31.46% 0.00% -
ROE 9.96% 7.75% 5.12% 26.42% 32.38% 71.12% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 33.34 21.00 10.27 86.07 98.14 161.65 0.00 -
EPS 8.37 6.28 4.25 20.87 24.93 42.67 0.00 -
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 0.83 0.79 0.77 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 501,509
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 33.34 21.01 10.26 47.97 39.51 22.85 0.00 -
EPS 8.37 6.28 4.25 11.63 10.04 6.03 0.00 -
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8399 0.8105 0.829 0.4403 0.31 0.0848 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 - - -
Price 0.74 0.76 0.35 0.55 0.80 0.00 0.00 -
P/RPS 2.22 3.62 3.41 0.64 0.82 0.00 0.00 -
P/EPS 8.84 12.10 8.24 2.64 3.21 0.00 0.00 -
EY 11.31 8.26 12.14 37.95 31.16 0.00 0.00 -
DY 0.00 5.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.94 0.42 0.70 1.04 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 26/08/09 21/05/09 27/02/09 20/11/08 25/08/08 - -
Price 0.69 0.79 0.62 0.43 0.55 1.01 0.00 -
P/RPS 2.07 3.76 6.04 0.50 0.56 0.62 0.00 -
P/EPS 8.24 12.58 14.59 2.06 2.21 2.37 0.00 -
EY 12.13 7.95 6.85 48.53 45.33 42.25 0.00 -
DY 0.00 5.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.98 0.75 0.54 0.71 1.68 0.00 -

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