[SEAL] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 24.06%
YoY- -40.04%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 37,147 33,823 67,088 9,733 12,040 26,336 7,397 192.39%
PBT 11,861 13,457 25,976 1,716 1,365 4,072 780 510.75%
Tax -3,020 -7,907 -5,520 0 0 -2,274 81 -
NP 8,841 5,550 20,456 1,716 1,365 1,798 861 370.42%
-
NP to SH 5,230 2,498 11,765 1,923 1,550 1,689 1,078 185.76%
-
Tax Rate 25.46% 58.76% 21.25% 0.00% 0.00% 55.84% -10.38% -
Total Cost 28,306 28,273 46,632 8,017 10,675 24,538 6,536 164.98%
-
Net Worth 168,570 155,077 153,456 142,738 139,303 130,692 129,359 19.24%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 168,570 155,077 153,456 142,738 139,303 130,692 129,359 19.24%
NOSH 216,115 204,049 196,739 198,247 196,202 186,703 179,666 13.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 23.80% 16.41% 30.49% 17.63% 11.34% 6.83% 11.64% -
ROE 3.10% 1.61% 7.67% 1.35% 1.11% 1.29% 0.83% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 17.19 16.58 34.10 4.91 6.14 14.11 4.12 158.49%
EPS 2.42 1.23 5.98 0.97 0.79 0.91 0.60 152.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.78 0.72 0.71 0.70 0.72 5.46%
Adjusted Per Share Value based on latest NOSH - 198,247
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.84 8.05 15.96 2.32 2.86 6.27 1.76 192.42%
EPS 1.24 0.59 2.80 0.46 0.37 0.40 0.26 182.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4011 0.369 0.3651 0.3396 0.3314 0.3109 0.3078 19.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.46 0.49 0.43 0.44 0.41 0.47 0.59 -
P/RPS 2.68 2.96 1.26 8.96 6.68 3.33 14.33 -67.19%
P/EPS 19.01 40.03 7.19 45.36 51.90 51.95 98.33 -66.46%
EY 5.26 2.50 13.91 2.20 1.93 1.92 1.02 197.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.55 0.61 0.58 0.67 0.82 -19.65%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 31/05/12 29/02/12 30/11/11 29/08/11 20/05/11 -
Price 0.46 0.56 0.44 0.44 0.43 0.41 0.56 -
P/RPS 2.68 3.38 1.29 8.96 7.01 2.91 13.60 -66.03%
P/EPS 19.01 45.74 7.36 45.36 54.43 45.32 93.33 -65.28%
EY 5.26 2.19 13.59 2.20 1.84 2.21 1.07 188.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.74 0.56 0.61 0.61 0.59 0.78 -16.93%

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