[SEALINK] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -63.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 193,226 166,689 105,047 51,300 239,836 197,564 114,253 41.81%
PBT 58,233 50,241 38,826 26,435 73,767 63,393 40,579 27.14%
Tax -6,005 -8,395 -7,408 -5,210 -9,820 -7,419 -4,631 18.85%
NP 52,228 41,846 31,418 21,225 63,947 55,974 35,948 28.19%
-
NP to SH 52,228 41,846 31,418 21,225 58,158 50,185 30,159 44.06%
-
Tax Rate 10.31% 16.71% 19.08% 19.71% 13.31% 11.70% 11.41% -
Total Cost 140,998 124,843 73,629 30,075 175,889 141,590 78,305 47.84%
-
Net Worth 425,033 419,959 405,232 414,511 220,147 155,003 42,407 362.91%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 20,011 - - - - -
Div Payout % - - 63.69% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 425,033 419,959 405,232 414,511 220,147 155,003 42,407 362.91%
NOSH 500,039 499,952 500,286 499,411 278,667 201,303 70,679 267.22%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 27.03% 25.10% 29.91% 41.37% 26.66% 28.33% 31.46% -
ROE 12.29% 9.96% 7.75% 5.12% 26.42% 32.38% 71.12% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.64 33.34 21.00 10.27 86.07 98.14 161.65 -61.38%
EPS 10.45 8.37 6.28 4.25 20.87 24.93 42.67 -60.75%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.81 0.83 0.79 0.77 0.60 26.05%
Adjusted Per Share Value based on latest NOSH - 499,411
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.65 33.34 21.01 10.26 47.97 39.51 22.85 41.82%
EPS 10.45 8.37 6.28 4.25 11.63 10.04 6.03 44.13%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.8501 0.8399 0.8105 0.829 0.4403 0.31 0.0848 362.97%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 - -
Price 0.64 0.74 0.76 0.35 0.55 0.80 0.00 -
P/RPS 1.66 2.22 3.62 3.41 0.64 0.82 0.00 -
P/EPS 6.13 8.84 12.10 8.24 2.64 3.21 0.00 -
EY 16.32 11.31 8.26 12.14 37.95 31.16 0.00 -
DY 0.00 0.00 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 0.94 0.42 0.70 1.04 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 26/08/09 21/05/09 27/02/09 20/11/08 25/08/08 -
Price 0.68 0.69 0.79 0.62 0.43 0.55 1.01 -
P/RPS 1.76 2.07 3.76 6.04 0.50 0.56 0.62 100.10%
P/EPS 6.51 8.24 12.58 14.59 2.06 2.21 2.37 95.77%
EY 15.36 12.13 7.95 6.85 48.53 45.33 42.25 -48.96%
DY 0.00 0.00 5.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 0.98 0.75 0.54 0.71 1.68 -38.93%

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