[SEAL] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -25.23%
YoY- 128.2%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 40,676 39,914 39,239 35,207 38,649 38,577 36,680 7.13%
PBT 9,197 10,228 9,475 8,456 10,547 12,695 -18,686 -
Tax -3,497 -3,497 -1,938 -1,910 -1,910 -1,910 -2,143 38.56%
NP 5,700 6,731 7,537 6,546 8,637 10,785 -20,829 -
-
NP to SH 6,344 6,960 7,208 6,501 8,695 9,548 -22,026 -
-
Tax Rate 38.02% 34.19% 20.45% 22.59% 18.11% 15.05% - -
Total Cost 34,976 33,183 31,702 28,661 30,012 27,792 57,509 -28.19%
-
Net Worth 122,411 124,409 123,907 121,588 118,050 122,199 116,177 3.54%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 122,411 124,409 123,907 121,588 118,050 122,199 116,177 3.54%
NOSH 177,407 180,303 179,576 178,807 178,863 187,999 178,734 -0.49%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.01% 16.86% 19.21% 18.59% 22.35% 27.96% -56.79% -
ROE 5.18% 5.59% 5.82% 5.35% 7.37% 7.81% -18.96% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.93 22.14 21.85 19.69 21.61 20.52 20.52 7.67%
EPS 3.58 3.86 4.01 3.64 4.86 5.08 -12.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.69 0.68 0.66 0.65 0.65 4.05%
Adjusted Per Share Value based on latest NOSH - 178,807
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.68 9.50 9.34 8.38 9.20 9.18 8.73 7.12%
EPS 1.51 1.66 1.71 1.55 2.07 2.27 -5.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2912 0.296 0.2948 0.2893 0.2809 0.2907 0.2764 3.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.39 0.40 0.43 0.40 0.31 0.28 0.28 -
P/RPS 1.70 1.81 1.97 2.03 1.43 1.36 1.36 16.02%
P/EPS 10.91 10.36 10.71 11.00 6.38 5.51 -2.27 -
EY 9.17 9.65 9.33 9.09 15.68 18.14 -44.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.62 0.59 0.47 0.43 0.43 20.65%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 25/05/10 24/02/10 26/11/09 27/08/09 22/05/09 -
Price 0.41 0.38 0.41 0.40 0.35 0.35 0.30 -
P/RPS 1.79 1.72 1.88 2.03 1.62 1.71 1.46 14.53%
P/EPS 11.47 9.84 10.21 11.00 7.20 6.89 -2.43 -
EY 8.72 10.16 9.79 9.09 13.89 14.51 -41.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.59 0.59 0.53 0.54 0.46 18.03%

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