[SEAL] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 21.43%
YoY- 30.2%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 14,356 16,064 18,805 23,727 25,243 32,166 38,576 -48.16%
PBT 2,682 -5,413 -4,234 11,900 10,021 17,205 19,919 -73.63%
Tax -3,414 -5,362 -5,472 -2,745 -2,462 -2,840 -3,756 -6.15%
NP -732 -10,775 -9,706 9,155 7,559 14,365 16,163 -
-
NP to SH -759 -10,812 -9,774 9,066 7,466 14,251 16,072 -
-
Tax Rate 127.29% - - 23.07% 24.57% 16.51% 18.86% -
Total Cost 15,088 26,839 28,511 14,572 17,684 17,801 22,413 -23.13%
-
Net Worth 288,098 299,732 293,001 298,216 296,557 303,194 303,431 -3.38%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 288,098 299,732 293,001 298,216 296,557 303,194 303,431 -3.38%
NOSH 289,022 265,952 242,952 242,952 242,952 242,952 242,952 12.23%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -5.10% -67.08% -51.61% 38.58% 29.94% 44.66% 41.90% -
ROE -0.26% -3.61% -3.34% 3.04% 2.52% 4.70% 5.30% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.44 6.63 7.93 10.01 10.65 13.57 16.27 -51.73%
EPS -0.29 -4.46 -4.12 3.82 3.15 6.01 6.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.091 1.237 1.236 1.258 1.251 1.279 1.28 -10.07%
Adjusted Per Share Value based on latest NOSH - 242,952
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 3.42 3.82 4.47 5.65 6.01 7.65 9.18 -48.13%
EPS -0.18 -2.57 -2.33 2.16 1.78 3.39 3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6855 0.7131 0.6971 0.7095 0.7056 0.7214 0.7219 -3.38%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.30 0.34 0.345 0.33 0.38 0.325 0.305 -
P/RPS 5.52 5.13 4.35 3.30 3.57 2.40 1.87 105.37%
P/EPS -104.37 -7.62 -8.37 8.63 12.07 5.41 4.50 -
EY -0.96 -13.12 -11.95 11.59 8.29 18.50 22.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.28 0.26 0.30 0.25 0.24 8.14%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 22/11/21 09/09/21 25/05/21 25/02/21 25/11/20 28/08/20 -
Price 0.27 0.325 0.385 0.315 0.335 0.34 0.345 -
P/RPS 4.97 4.90 4.85 3.15 3.15 2.51 2.12 76.20%
P/EPS -93.94 -7.28 -9.34 8.24 10.64 5.66 5.09 -
EY -1.06 -13.73 -10.71 12.14 9.40 17.68 19.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.31 0.25 0.27 0.27 0.27 -4.98%

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