[SEAL] QoQ TTM Result on 30-Sep-2018 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 81.39%
YoY- 442.45%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 100,229 98,623 129,148 129,862 131,872 125,114 106,743 -4.12%
PBT 28,041 24,975 33,024 35,774 18,675 11,868 13,118 66.17%
Tax -8,197 -6,921 -8,641 -8,736 -4,092 -7,234 -7,805 3.33%
NP 19,844 18,054 24,383 27,038 14,583 4,634 5,313 141.30%
-
NP to SH 19,803 18,009 24,317 27,232 15,013 -82 -3,962 -
-
Tax Rate 29.23% 27.71% 26.17% 24.42% 21.91% 60.95% 59.50% -
Total Cost 80,385 80,569 104,765 102,824 117,289 120,480 101,430 -14.39%
-
Net Worth 286,837 282,096 282,096 279,726 267,873 265,502 256,020 7.89%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 286,837 282,096 282,096 279,726 267,873 265,502 256,020 7.89%
NOSH 242,952 242,952 242,952 242,952 242,952 242,952 242,952 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 19.80% 18.31% 18.88% 20.82% 11.06% 3.70% 4.98% -
ROE 6.90% 6.38% 8.62% 9.74% 5.60% -0.03% -1.55% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 42.28 41.60 54.48 54.78 55.63 52.78 45.03 -4.12%
EPS 8.35 7.60 10.26 11.49 6.33 -0.03 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.19 1.19 1.18 1.13 1.12 1.08 7.89%
Adjusted Per Share Value based on latest NOSH - 242,952
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 23.85 23.46 30.73 30.90 31.38 29.77 25.40 -4.12%
EPS 4.71 4.28 5.79 6.48 3.57 -0.02 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6825 0.6712 0.6712 0.6655 0.6373 0.6317 0.6091 7.90%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.305 0.34 0.315 0.375 0.415 0.40 0.425 -
P/RPS 0.72 0.82 0.58 0.68 0.75 0.76 0.94 -16.32%
P/EPS 3.65 4.48 3.07 3.26 6.55 -1,156.37 -25.43 -
EY 27.39 22.34 32.56 30.63 15.26 -0.09 -3.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.26 0.32 0.37 0.36 0.39 -25.71%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 21/02/19 30/11/18 29/08/18 21/05/18 28/02/18 -
Price 0.315 0.31 0.365 0.315 0.38 0.415 0.43 -
P/RPS 0.75 0.75 0.67 0.58 0.68 0.79 0.95 -14.61%
P/EPS 3.77 4.08 3.56 2.74 6.00 -1,199.74 -25.73 -
EY 26.52 24.51 28.10 36.47 16.67 -0.08 -3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.31 0.27 0.34 0.37 0.40 -25.02%

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