[SEAL] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -5.75%
YoY- 10.4%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 322,080 223,718 203,068 183,300 173,928 181,481 147,791 68.17%
PBT 176,343 80,357 62,390 52,814 57,053 61,676 53,010 123.00%
Tax -46,973 -25,026 -23,532 -18,036 -20,457 -20,897 -16,447 101.42%
NP 129,370 55,331 38,858 34,778 36,596 40,779 36,563 132.37%
-
NP to SH 68,211 23,521 20,488 19,580 20,775 23,631 21,416 116.62%
-
Tax Rate 26.64% 31.14% 37.72% 34.15% 35.86% 33.88% 31.03% -
Total Cost 192,710 168,387 164,210 148,522 137,332 140,702 111,228 44.30%
-
Net Worth 250,301 196,554 190,191 184,874 181,199 172,416 168,570 30.18%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 250,301 196,554 190,191 184,874 181,199 172,416 168,570 30.18%
NOSH 215,776 215,993 216,126 217,499 215,714 215,520 216,115 -0.10%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 40.17% 24.73% 19.14% 18.97% 21.04% 22.47% 24.74% -
ROE 27.25% 11.97% 10.77% 10.59% 11.47% 13.71% 12.70% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 149.27 103.58 93.96 84.28 80.63 84.21 68.39 68.34%
EPS 31.61 10.89 9.48 9.00 9.63 10.96 9.91 116.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 0.91 0.88 0.85 0.84 0.80 0.78 30.32%
Adjusted Per Share Value based on latest NOSH - 217,499
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 76.63 53.23 48.31 43.61 41.38 43.18 35.16 68.17%
EPS 16.23 5.60 4.87 4.66 4.94 5.62 5.10 116.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5955 0.4677 0.4525 0.4399 0.4311 0.4102 0.4011 30.17%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.63 0.54 0.50 0.515 0.425 0.46 0.46 -
P/RPS 0.42 0.52 0.53 0.61 0.53 0.55 0.67 -26.77%
P/EPS 1.99 4.96 5.27 5.72 4.41 4.20 4.64 -43.15%
EY 50.18 20.17 18.96 17.48 22.66 23.84 21.54 75.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.57 0.61 0.51 0.58 0.59 -5.73%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 26/02/14 29/11/13 29/08/13 30/05/13 28/02/13 28/11/12 -
Price 0.715 0.61 0.525 0.495 0.48 0.43 0.46 -
P/RPS 0.48 0.59 0.56 0.59 0.60 0.51 0.67 -19.95%
P/EPS 2.26 5.60 5.54 5.50 4.98 3.92 4.64 -38.12%
EY 44.21 17.85 18.06 18.19 20.06 25.50 21.54 61.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.60 0.58 0.57 0.54 0.59 3.36%

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