[SEAL] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 10.34%
YoY- 278.7%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 203,068 183,300 173,928 181,481 147,791 122,684 115,197 45.87%
PBT 62,390 52,814 57,053 61,676 53,010 42,514 33,129 52.44%
Tax -23,532 -18,036 -20,457 -20,897 -16,447 -13,427 -7,794 108.75%
NP 38,858 34,778 36,596 40,779 36,563 29,087 25,335 32.96%
-
NP to SH 20,488 19,580 20,775 23,631 21,416 17,736 16,927 13.56%
-
Tax Rate 37.72% 34.15% 35.86% 33.88% 31.03% 31.58% 23.53% -
Total Cost 164,210 148,522 137,332 140,702 111,228 93,597 89,862 49.41%
-
Net Worth 190,191 184,874 181,199 172,416 168,570 155,077 153,456 15.36%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 190,191 184,874 181,199 172,416 168,570 155,077 153,456 15.36%
NOSH 216,126 217,499 215,714 215,520 216,115 204,049 196,739 6.45%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 19.14% 18.97% 21.04% 22.47% 24.74% 23.71% 21.99% -
ROE 10.77% 10.59% 11.47% 13.71% 12.70% 11.44% 11.03% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 93.96 84.28 80.63 84.21 68.39 60.12 58.55 37.03%
EPS 9.48 9.00 9.63 10.96 9.91 8.69 8.60 6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 0.84 0.80 0.78 0.76 0.78 8.36%
Adjusted Per Share Value based on latest NOSH - 215,520
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.31 43.61 41.38 43.18 35.16 29.19 27.41 45.85%
EPS 4.87 4.66 4.94 5.62 5.10 4.22 4.03 13.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4525 0.4399 0.4311 0.4102 0.4011 0.369 0.3651 15.36%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.50 0.515 0.425 0.46 0.46 0.49 0.43 -
P/RPS 0.53 0.61 0.53 0.55 0.67 0.81 0.73 -19.20%
P/EPS 5.27 5.72 4.41 4.20 4.64 5.64 5.00 3.56%
EY 18.96 17.48 22.66 23.84 21.54 17.74 20.01 -3.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.51 0.58 0.59 0.64 0.55 2.40%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 30/05/13 28/02/13 28/11/12 29/08/12 31/05/12 -
Price 0.525 0.495 0.48 0.43 0.46 0.56 0.44 -
P/RPS 0.56 0.59 0.60 0.51 0.67 0.93 0.75 -17.68%
P/EPS 5.54 5.50 4.98 3.92 4.64 6.44 5.11 5.52%
EY 18.06 18.19 20.06 25.50 21.54 15.52 19.55 -5.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.57 0.54 0.59 0.74 0.56 4.70%

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