[SEAL] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -10.7%
YoY- 713.76%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 79,360 100,229 98,623 129,148 129,862 131,872 125,114 -26.15%
PBT 13,016 28,041 24,975 33,024 35,774 18,675 11,868 6.34%
Tax -4,404 -8,197 -6,921 -8,641 -8,736 -4,092 -7,234 -28.14%
NP 8,612 19,844 18,054 24,383 27,038 14,583 4,634 51.10%
-
NP to SH 8,556 19,803 18,009 24,317 27,232 15,013 -82 -
-
Tax Rate 33.84% 29.23% 27.71% 26.17% 24.42% 21.91% 60.95% -
Total Cost 70,748 80,385 80,569 104,765 102,824 117,289 120,480 -29.85%
-
Net Worth 289,208 286,837 282,096 282,096 279,726 267,873 265,502 5.86%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 289,208 286,837 282,096 282,096 279,726 267,873 265,502 5.86%
NOSH 242,952 242,952 242,952 242,952 242,952 242,952 242,952 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.85% 19.80% 18.31% 18.88% 20.82% 11.06% 3.70% -
ROE 2.96% 6.90% 6.38% 8.62% 9.74% 5.60% -0.03% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 33.48 42.28 41.60 54.48 54.78 55.63 52.78 -26.15%
EPS 3.61 8.35 7.60 10.26 11.49 6.33 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.19 1.19 1.18 1.13 1.12 5.86%
Adjusted Per Share Value based on latest NOSH - 242,952
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 18.88 23.85 23.46 30.73 30.90 31.38 29.77 -26.16%
EPS 2.04 4.71 4.28 5.79 6.48 3.57 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6881 0.6825 0.6712 0.6712 0.6655 0.6373 0.6317 5.86%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.30 0.305 0.34 0.315 0.375 0.415 0.40 -
P/RPS 0.90 0.72 0.82 0.58 0.68 0.75 0.76 11.92%
P/EPS 8.31 3.65 4.48 3.07 3.26 6.55 -1,156.37 -
EY 12.03 27.39 22.34 32.56 30.63 15.26 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.29 0.26 0.32 0.37 0.36 -21.56%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 29/08/19 30/05/19 21/02/19 30/11/18 29/08/18 21/05/18 -
Price 0.295 0.315 0.31 0.365 0.315 0.38 0.415 -
P/RPS 0.88 0.75 0.75 0.67 0.58 0.68 0.79 7.45%
P/EPS 8.17 3.77 4.08 3.56 2.74 6.00 -1,199.74 -
EY 12.23 26.52 24.51 28.10 36.47 16.67 -0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.26 0.31 0.27 0.34 0.37 -25.04%

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