[SEAL] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 4.78%
YoY- 155.86%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 173,928 181,481 147,791 122,684 115,197 55,506 57,435 109.17%
PBT 57,053 61,676 53,010 42,514 33,129 7,933 9,412 232.08%
Tax -20,457 -20,897 -16,447 -13,427 -7,794 -2,193 -2,193 342.53%
NP 36,596 40,779 36,563 29,087 25,335 5,740 7,219 194.81%
-
NP to SH 20,775 23,631 21,416 17,736 16,927 6,240 7,524 96.69%
-
Tax Rate 35.86% 33.88% 31.03% 31.58% 23.53% 27.64% 23.30% -
Total Cost 137,332 140,702 111,228 93,597 89,862 49,766 50,216 95.44%
-
Net Worth 181,199 172,416 168,570 155,077 153,456 142,738 139,303 19.14%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 181,199 172,416 168,570 155,077 153,456 142,738 139,303 19.14%
NOSH 215,714 215,520 216,115 204,049 196,739 198,247 196,202 6.51%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 21.04% 22.47% 24.74% 23.71% 21.99% 10.34% 12.57% -
ROE 11.47% 13.71% 12.70% 11.44% 11.03% 4.37% 5.40% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 80.63 84.21 68.39 60.12 58.55 28.00 29.27 96.38%
EPS 9.63 10.96 9.91 8.69 8.60 3.15 3.83 84.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.80 0.78 0.76 0.78 0.72 0.71 11.85%
Adjusted Per Share Value based on latest NOSH - 204,049
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 41.38 43.18 35.16 29.19 27.41 13.21 13.67 109.11%
EPS 4.94 5.62 5.10 4.22 4.03 1.48 1.79 96.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4311 0.4102 0.4011 0.369 0.3651 0.3396 0.3314 19.14%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.425 0.46 0.46 0.49 0.43 0.44 0.41 -
P/RPS 0.53 0.55 0.67 0.81 0.73 1.57 1.40 -47.63%
P/EPS 4.41 4.20 4.64 5.64 5.00 13.98 10.69 -44.55%
EY 22.66 23.84 21.54 17.74 20.01 7.15 9.35 80.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.59 0.64 0.55 0.61 0.58 -8.20%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 28/11/12 29/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.48 0.43 0.46 0.56 0.44 0.44 0.43 -
P/RPS 0.60 0.51 0.67 0.93 0.75 1.57 1.47 -44.94%
P/EPS 4.98 3.92 4.64 6.44 5.11 13.98 11.21 -41.74%
EY 20.06 25.50 21.54 15.52 19.55 7.15 8.92 71.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.59 0.74 0.56 0.61 0.61 -4.41%

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