[SEAL] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 14.8%
YoY- -0.47%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 238,274 288,971 322,080 223,718 203,068 183,300 173,928 23.32%
PBT 138,407 159,511 176,343 80,357 62,390 52,814 57,053 80.44%
Tax -35,857 -44,081 -46,973 -25,026 -23,532 -18,036 -20,457 45.32%
NP 102,550 115,430 129,370 55,331 38,858 34,778 36,596 98.63%
-
NP to SH 53,489 59,393 68,211 23,521 20,488 19,580 20,775 87.74%
-
Tax Rate 25.91% 27.64% 26.64% 31.14% 37.72% 34.15% 35.86% -
Total Cost 135,724 173,541 192,710 168,387 164,210 148,522 137,332 -0.78%
-
Net Worth 240,381 246,501 250,301 196,554 190,191 184,874 181,199 20.71%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 240,381 246,501 250,301 196,554 190,191 184,874 181,199 20.71%
NOSH 212,727 216,229 215,776 215,993 216,126 217,499 215,714 -0.92%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 43.04% 39.95% 40.17% 24.73% 19.14% 18.97% 21.04% -
ROE 22.25% 24.09% 27.25% 11.97% 10.77% 10.59% 11.47% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 112.01 133.64 149.27 103.58 93.96 84.28 80.63 24.47%
EPS 25.14 27.47 31.61 10.89 9.48 9.00 9.63 89.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.14 1.16 0.91 0.88 0.85 0.84 21.83%
Adjusted Per Share Value based on latest NOSH - 215,993
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 56.69 68.75 76.63 53.23 48.31 43.61 41.38 23.32%
EPS 12.73 14.13 16.23 5.60 4.87 4.66 4.94 87.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5719 0.5865 0.5955 0.4677 0.4525 0.4399 0.4311 20.71%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.05 1.29 0.63 0.54 0.50 0.515 0.425 -
P/RPS 0.94 0.97 0.42 0.52 0.53 0.61 0.53 46.47%
P/EPS 4.18 4.70 1.99 4.96 5.27 5.72 4.41 -3.50%
EY 23.95 21.29 50.18 20.17 18.96 17.48 22.66 3.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.13 0.54 0.59 0.57 0.61 0.51 49.20%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 27/08/14 30/05/14 26/02/14 29/11/13 29/08/13 30/05/13 -
Price 0.855 1.31 0.715 0.61 0.525 0.495 0.48 -
P/RPS 0.76 0.98 0.48 0.59 0.56 0.59 0.60 17.05%
P/EPS 3.40 4.77 2.26 5.60 5.54 5.50 4.98 -22.44%
EY 29.41 20.97 44.21 17.85 18.06 18.19 20.06 29.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.15 0.62 0.67 0.60 0.58 0.57 21.12%

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