[SEAL] QoQ TTM Result on 31-Dec-2023 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -8.12%
YoY- 571.48%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 50,897 47,055 46,283 51,497 14,508 16,099 16,366 112.91%
PBT 13,506 13,870 14,699 16,159 1,109 3,113 5,334 85.66%
Tax -4,721 -4,508 -4,442 -4,596 -1,496 -1,504 433 -
NP 8,785 9,362 10,257 11,563 -387 1,609 5,767 32.35%
-
NP to SH 8,987 9,535 10,378 11,739 -253 1,420 5,579 37.37%
-
Tax Rate 34.95% 32.50% 30.22% 28.44% 134.90% 48.31% -8.12% -
Total Cost 42,112 37,693 36,026 39,934 14,895 14,490 10,599 150.64%
-
Net Worth 350,921 357,717 335,177 331,682 292,224 310,306 318,070 6.76%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 350,921 357,717 335,177 331,682 292,224 310,306 318,070 6.76%
NOSH 420,301 420,301 379,623 317,335 317,335 289,022 289,022 28.32%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 17.26% 19.90% 22.16% 22.45% -2.67% 9.99% 35.24% -
ROE 2.56% 2.67% 3.10% 3.54% -0.09% 0.46% 1.75% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 12.26 11.21 12.63 16.54 5.03 5.69 5.65 67.52%
EPS 2.16 2.27 2.83 3.77 -0.09 0.50 1.93 7.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.845 0.852 0.915 1.065 1.013 1.096 1.099 -16.05%
Adjusted Per Share Value based on latest NOSH - 420,301
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 12.11 11.20 11.01 12.25 3.45 3.83 3.89 113.05%
EPS 2.14 2.27 2.47 2.79 -0.06 0.34 1.33 37.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8349 0.8511 0.7975 0.7892 0.6953 0.7383 0.7568 6.76%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.57 0.41 0.525 0.46 0.30 0.235 0.20 -
P/RPS 4.65 3.66 4.16 2.78 5.97 4.13 3.54 19.92%
P/EPS 26.34 18.05 18.53 12.20 -342.06 46.86 10.38 85.93%
EY 3.80 5.54 5.40 8.19 -0.29 2.13 9.64 -46.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.48 0.57 0.43 0.30 0.21 0.18 139.98%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 28/05/24 28/02/24 22/11/23 23/08/23 24/05/23 23/02/23 24/11/22 -
Price 0.55 0.535 0.47 0.545 0.41 0.255 0.22 -
P/RPS 4.49 4.77 3.72 3.30 8.15 4.48 3.89 10.02%
P/EPS 25.42 23.56 16.59 14.46 -467.49 50.84 11.41 70.49%
EY 3.93 4.24 6.03 6.92 -0.21 1.97 8.76 -41.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.63 0.51 0.51 0.40 0.23 0.20 119.25%

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