[SEAL] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -74.55%
YoY- 287.09%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 46,283 51,497 14,508 16,099 16,366 9,537 9,256 192.12%
PBT 14,699 16,159 1,109 3,113 5,334 3,876 820 583.73%
Tax -4,442 -4,596 -1,496 -1,504 433 675 -3,474 17.78%
NP 10,257 11,563 -387 1,609 5,767 4,551 -2,654 -
-
NP to SH 10,378 11,739 -253 1,420 5,579 4,321 -2,896 -
-
Tax Rate 30.22% 28.44% 134.90% 48.31% -8.12% -17.41% 423.66% -
Total Cost 36,026 39,934 14,895 14,490 10,599 4,986 11,910 109.01%
-
Net Worth 335,177 331,682 292,224 310,306 318,070 310,589 308,607 5.65%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 335,177 331,682 292,224 310,306 318,070 310,589 308,607 5.65%
NOSH 379,623 317,335 317,335 289,022 289,022 289,022 289,022 19.91%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 22.16% 22.45% -2.67% 9.99% 35.24% 47.72% -28.67% -
ROE 3.10% 3.54% -0.09% 0.46% 1.75% 1.39% -0.94% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 12.63 16.54 5.03 5.69 5.65 3.37 3.27 145.96%
EPS 2.83 3.77 -0.09 0.50 1.93 1.53 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.915 1.065 1.013 1.096 1.099 1.097 1.09 -11.00%
Adjusted Per Share Value based on latest NOSH - 289,022
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 11.01 12.25 3.45 3.83 3.89 2.27 2.20 192.29%
EPS 2.47 2.79 -0.06 0.34 1.33 1.03 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7975 0.7892 0.6953 0.7383 0.7568 0.739 0.7343 5.65%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.525 0.46 0.30 0.235 0.20 0.215 0.25 -
P/RPS 4.16 2.78 5.97 4.13 3.54 6.38 7.65 -33.35%
P/EPS 18.53 12.20 -342.06 46.86 10.38 14.09 -24.44 -
EY 5.40 8.19 -0.29 2.13 9.64 7.10 -4.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.43 0.30 0.21 0.18 0.20 0.23 83.03%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 23/08/23 24/05/23 23/02/23 24/11/22 22/08/22 25/05/22 -
Price 0.47 0.545 0.41 0.255 0.22 0.23 0.24 -
P/RPS 3.72 3.30 8.15 4.48 3.89 6.83 7.34 -36.40%
P/EPS 16.59 14.46 -467.49 50.84 11.41 15.07 -23.46 -
EY 6.03 6.92 -0.21 1.97 8.76 6.64 -4.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.40 0.23 0.20 0.21 0.22 75.06%

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