[SEAL] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -17.07%
YoY- 10.38%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 147,791 122,684 115,197 55,506 57,435 51,821 38,820 143.22%
PBT 53,010 42,514 33,129 7,933 9,412 8,898 7,190 277.43%
Tax -16,447 -13,427 -7,794 -2,193 -2,193 -2,193 -3,426 183.76%
NP 36,563 29,087 25,335 5,740 7,219 6,705 3,764 353.38%
-
NP to SH 21,416 17,736 16,927 6,240 7,524 6,932 4,612 177.55%
-
Tax Rate 31.03% 31.58% 23.53% 27.64% 23.30% 24.65% 47.65% -
Total Cost 111,228 93,597 89,862 49,766 50,216 45,116 35,056 115.47%
-
Net Worth 168,570 155,077 153,456 142,738 139,303 130,692 129,359 19.24%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 168,570 155,077 153,456 142,738 139,303 130,692 129,359 19.24%
NOSH 216,115 204,049 196,739 198,247 196,202 186,703 179,666 13.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 24.74% 23.71% 21.99% 10.34% 12.57% 12.94% 9.70% -
ROE 12.70% 11.44% 11.03% 4.37% 5.40% 5.30% 3.57% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 68.39 60.12 58.55 28.00 29.27 27.76 21.61 115.10%
EPS 9.91 8.69 8.60 3.15 3.83 3.71 2.57 145.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.78 0.72 0.71 0.70 0.72 5.46%
Adjusted Per Share Value based on latest NOSH - 198,247
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 35.16 29.19 27.41 13.21 13.67 12.33 9.24 143.14%
EPS 5.10 4.22 4.03 1.48 1.79 1.65 1.10 177.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4011 0.369 0.3651 0.3396 0.3314 0.3109 0.3078 19.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.46 0.49 0.43 0.44 0.41 0.47 0.59 -
P/RPS 0.67 0.81 0.73 1.57 1.40 1.69 2.73 -60.70%
P/EPS 4.64 5.64 5.00 13.98 10.69 12.66 22.98 -65.48%
EY 21.54 17.74 20.01 7.15 9.35 7.90 4.35 189.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.55 0.61 0.58 0.67 0.82 -19.65%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 31/05/12 29/02/12 30/11/11 29/08/11 20/05/11 -
Price 0.46 0.56 0.44 0.44 0.43 0.41 0.56 -
P/RPS 0.67 0.93 0.75 1.57 1.47 1.48 2.59 -59.30%
P/EPS 4.64 6.44 5.11 13.98 11.21 11.04 21.82 -64.27%
EY 21.54 15.52 19.55 7.15 8.92 9.06 4.58 179.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.74 0.56 0.61 0.61 0.59 0.78 -16.93%

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