[SEAL] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -3.44%
YoY- -27.11%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 38,820 45,129 40,676 39,914 39,239 35,207 38,649 0.29%
PBT 7,190 8,515 9,197 10,228 9,475 8,456 10,547 -22.56%
Tax -3,426 -3,497 -3,497 -3,497 -1,938 -1,910 -1,910 47.68%
NP 3,764 5,018 5,700 6,731 7,537 6,546 8,637 -42.54%
-
NP to SH 4,612 5,653 6,344 6,960 7,208 6,501 8,695 -34.49%
-
Tax Rate 47.65% 41.07% 38.02% 34.19% 20.45% 22.59% 18.11% -
Total Cost 35,056 40,111 34,976 33,183 31,702 28,661 30,012 10.92%
-
Net Worth 129,359 127,205 122,411 124,409 123,907 121,588 118,050 6.29%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 129,359 127,205 122,411 124,409 123,907 121,588 118,050 6.29%
NOSH 179,666 179,162 177,407 180,303 179,576 178,807 178,863 0.29%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.70% 11.12% 14.01% 16.86% 19.21% 18.59% 22.35% -
ROE 3.57% 4.44% 5.18% 5.59% 5.82% 5.35% 7.37% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 21.61 25.19 22.93 22.14 21.85 19.69 21.61 0.00%
EPS 2.57 3.16 3.58 3.86 4.01 3.64 4.86 -34.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.69 0.69 0.69 0.68 0.66 5.97%
Adjusted Per Share Value based on latest NOSH - 180,303
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 9.24 10.74 9.68 9.50 9.34 8.38 9.20 0.28%
EPS 1.10 1.34 1.51 1.66 1.71 1.55 2.07 -34.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3078 0.3027 0.2912 0.296 0.2948 0.2893 0.2809 6.29%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.59 0.41 0.39 0.40 0.43 0.40 0.31 -
P/RPS 2.73 1.63 1.70 1.81 1.97 2.03 1.43 53.95%
P/EPS 22.98 12.99 10.91 10.36 10.71 11.00 6.38 135.15%
EY 4.35 7.70 9.17 9.65 9.33 9.09 15.68 -57.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.58 0.57 0.58 0.62 0.59 0.47 44.97%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 28/02/11 30/11/10 30/08/10 25/05/10 24/02/10 26/11/09 -
Price 0.56 0.41 0.41 0.38 0.41 0.40 0.35 -
P/RPS 2.59 1.63 1.79 1.72 1.88 2.03 1.62 36.76%
P/EPS 21.82 12.99 11.47 9.84 10.21 11.00 7.20 109.55%
EY 4.58 7.70 8.72 10.16 9.79 9.09 13.89 -52.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.58 0.59 0.55 0.59 0.59 0.53 29.41%

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