[SEAL] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 115.3%
YoY- -24.28%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 64,073 56,915 43,195 59,535 43,423 37,147 33,823 52.92%
PBT 28,349 21,437 9,218 21,353 10,382 11,861 13,457 64.11%
Tax -5,944 -8,516 -5,486 -5,080 -4,450 -3,020 -7,907 -17.28%
NP 22,405 12,921 3,732 16,273 5,932 8,841 5,550 152.88%
-
NP to SH 7,171 6,138 1,303 8,909 4,138 5,230 2,498 101.60%
-
Tax Rate 20.97% 39.73% 59.51% 23.79% 42.86% 25.46% 58.76% -
Total Cost 41,668 43,994 39,463 43,262 37,491 28,306 28,273 29.41%
-
Net Worth 196,554 190,191 184,874 181,199 172,416 168,570 155,077 17.06%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 196,554 190,191 184,874 181,199 172,416 168,570 155,077 17.06%
NOSH 215,993 216,126 217,499 215,714 215,520 216,115 204,049 3.85%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 34.97% 22.70% 8.64% 27.33% 13.66% 23.80% 16.41% -
ROE 3.65% 3.23% 0.70% 4.92% 2.40% 3.10% 1.61% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.66 26.33 19.86 27.60 20.15 17.19 16.58 47.20%
EPS 3.32 2.84 0.60 4.13 1.92 2.42 1.23 93.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.85 0.84 0.80 0.78 0.76 12.72%
Adjusted Per Share Value based on latest NOSH - 215,714
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.24 13.54 10.28 14.16 10.33 8.84 8.05 52.85%
EPS 1.71 1.46 0.31 2.12 0.98 1.24 0.59 102.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4677 0.4525 0.4399 0.4311 0.4102 0.4011 0.369 17.06%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.54 0.50 0.515 0.425 0.46 0.46 0.49 -
P/RPS 1.82 1.90 2.59 1.54 2.28 2.68 2.96 -27.62%
P/EPS 16.27 17.61 85.97 10.29 23.96 19.01 40.03 -45.03%
EY 6.15 5.68 1.16 9.72 4.17 5.26 2.50 81.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.61 0.51 0.58 0.59 0.64 -5.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 29/08/13 30/05/13 28/02/13 28/11/12 29/08/12 -
Price 0.61 0.525 0.495 0.48 0.43 0.46 0.56 -
P/RPS 2.06 1.99 2.49 1.74 2.13 2.68 3.38 -28.05%
P/EPS 18.37 18.49 82.63 11.62 22.40 19.01 45.74 -45.47%
EY 5.44 5.41 1.21 8.60 4.47 5.26 2.19 83.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 0.58 0.57 0.54 0.59 0.74 -6.39%

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