[SEAL] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 50.3%
YoY- -0.4%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 115,197 55,506 57,435 51,821 38,820 45,129 40,676 100.04%
PBT 33,129 7,933 9,412 8,898 7,190 8,515 9,197 134.80%
Tax -7,794 -2,193 -2,193 -2,193 -3,426 -3,497 -3,497 70.54%
NP 25,335 5,740 7,219 6,705 3,764 5,018 5,700 170.08%
-
NP to SH 16,927 6,240 7,524 6,932 4,612 5,653 6,344 92.25%
-
Tax Rate 23.53% 27.64% 23.30% 24.65% 47.65% 41.07% 38.02% -
Total Cost 89,862 49,766 50,216 45,116 35,056 40,111 34,976 87.47%
-
Net Worth 153,456 142,738 139,303 130,692 129,359 127,205 122,411 16.24%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 153,456 142,738 139,303 130,692 129,359 127,205 122,411 16.24%
NOSH 196,739 198,247 196,202 186,703 179,666 179,162 177,407 7.13%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 21.99% 10.34% 12.57% 12.94% 9.70% 11.12% 14.01% -
ROE 11.03% 4.37% 5.40% 5.30% 3.57% 4.44% 5.18% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 58.55 28.00 29.27 27.76 21.61 25.19 22.93 86.71%
EPS 8.60 3.15 3.83 3.71 2.57 3.16 3.58 79.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.72 0.71 0.70 0.72 0.71 0.69 8.50%
Adjusted Per Share Value based on latest NOSH - 186,703
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 27.41 13.21 13.67 12.33 9.24 10.74 9.68 100.02%
EPS 4.03 1.48 1.79 1.65 1.10 1.34 1.51 92.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3651 0.3396 0.3314 0.3109 0.3078 0.3027 0.2912 16.25%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.43 0.44 0.41 0.47 0.59 0.41 0.39 -
P/RPS 0.73 1.57 1.40 1.69 2.73 1.63 1.70 -43.05%
P/EPS 5.00 13.98 10.69 12.66 22.98 12.99 10.91 -40.52%
EY 20.01 7.15 9.35 7.90 4.35 7.70 9.17 68.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.58 0.67 0.82 0.58 0.57 -2.35%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 20/05/11 28/02/11 30/11/10 -
Price 0.44 0.44 0.43 0.41 0.56 0.41 0.41 -
P/RPS 0.75 1.57 1.47 1.48 2.59 1.63 1.79 -43.97%
P/EPS 5.11 13.98 11.21 11.04 21.82 12.99 11.47 -41.63%
EY 19.55 7.15 8.92 9.06 4.58 7.70 8.72 71.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.61 0.59 0.78 0.58 0.59 -3.41%

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