[SEALINK] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 40.36%
YoY- -36.1%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 166,493 98,400 51,201 224,892 144,590 123,976 79,178 64.05%
PBT 21,418 17,795 10,702 37,457 26,865 25,276 14,460 29.90%
Tax -4,528 -3,208 -1,351 -4,083 -3,087 -2,022 -1,446 113.89%
NP 16,890 14,587 9,351 33,374 23,778 23,254 13,014 18.96%
-
NP to SH 16,890 14,587 9,351 33,374 23,778 23,254 13,014 18.96%
-
Tax Rate 21.14% 18.03% 12.62% 10.90% 11.49% 8.00% 10.00% -
Total Cost 149,603 83,813 41,850 191,518 120,812 100,722 66,164 72.18%
-
Net Worth 444,736 439,608 445,047 440,039 419,611 425,073 435,468 1.41%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 13,487 - - - 20,003 - -
Div Payout % - 92.47% - - - 86.02% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 444,736 439,608 445,047 440,039 419,611 425,073 435,468 1.41%
NOSH 499,704 499,554 500,053 500,044 499,537 500,086 500,538 -0.11%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.14% 14.82% 18.26% 14.84% 16.45% 18.76% 16.44% -
ROE 3.80% 3.32% 2.10% 7.58% 5.67% 5.47% 2.99% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.32 19.70 10.24 44.97 28.94 24.79 15.82 64.23%
EPS 3.38 2.92 1.87 6.67 4.76 4.65 2.60 19.09%
DPS 0.00 2.70 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.89 0.88 0.89 0.88 0.84 0.85 0.87 1.52%
Adjusted Per Share Value based on latest NOSH - 498,724
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.30 19.68 10.24 44.98 28.92 24.80 15.84 64.03%
EPS 3.38 2.92 1.87 6.67 4.76 4.65 2.60 19.09%
DPS 0.00 2.70 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.8895 0.8792 0.8901 0.8801 0.8392 0.8501 0.8709 1.41%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.46 0.62 0.75 0.63 0.60 0.67 0.64 -
P/RPS 1.38 3.15 7.32 1.40 2.07 2.70 4.05 -51.18%
P/EPS 13.61 21.23 40.11 9.44 12.61 14.41 24.62 -32.61%
EY 7.35 4.71 2.49 10.59 7.93 6.94 4.06 48.48%
DY 0.00 4.35 0.00 0.00 0.00 5.97 0.00 -
P/NAPS 0.52 0.70 0.84 0.72 0.71 0.79 0.74 -20.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 26/08/10 31/05/10 -
Price 0.45 0.60 0.63 0.67 0.62 0.60 0.66 -
P/RPS 1.35 3.05 6.15 1.49 2.14 2.42 4.17 -52.81%
P/EPS 13.31 20.55 33.69 10.04 13.03 12.90 25.38 -34.94%
EY 7.51 4.87 2.97 9.96 7.68 7.75 3.94 53.67%
DY 0.00 4.50 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.51 0.68 0.71 0.76 0.74 0.71 0.76 -23.33%

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