[SEALINK] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -16.84%
YoY- -41.09%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 172,964 202,019 246,795 199,316 196,915 224,892 170,678 0.89%
PBT 17,238 21,797 32,010 29,976 33,699 37,457 35,352 -38.02%
Tax -4,085 -4,077 -5,524 -5,269 -3,988 -4,083 -3,316 14.90%
NP 13,153 17,720 26,486 24,707 29,711 33,374 32,036 -44.72%
-
NP to SH 13,153 17,720 26,486 24,707 29,711 33,374 32,036 -44.72%
-
Tax Rate 23.70% 18.70% 17.26% 17.58% 11.83% 10.90% 9.38% -
Total Cost 159,811 184,299 220,309 174,609 167,204 191,518 138,642 9.92%
-
Net Worth 449,999 434,913 445,580 438,826 445,047 438,877 440,159 1.48%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 13,464 13,464 13,464 13,464 19,980 19,980 19,980 -23.11%
Div Payout % 102.36% 75.98% 50.83% 54.49% 67.25% 59.87% 62.37% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 449,999 434,913 445,580 438,826 445,047 438,877 440,159 1.48%
NOSH 500,000 500,000 500,652 498,666 500,053 498,724 523,999 -3.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.60% 8.77% 10.73% 12.40% 15.09% 14.84% 18.77% -
ROE 2.92% 4.07% 5.94% 5.63% 6.68% 7.60% 7.28% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 34.59 41.34 49.29 39.97 39.38 45.09 32.57 4.08%
EPS 2.63 3.63 5.29 4.95 5.94 6.69 6.11 -42.96%
DPS 2.69 2.76 2.70 2.70 4.00 4.01 3.81 -20.69%
NAPS 0.90 0.89 0.89 0.88 0.89 0.88 0.84 4.70%
Adjusted Per Share Value based on latest NOSH - 498,666
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 34.59 40.40 49.36 39.86 39.38 44.98 34.14 0.87%
EPS 2.63 3.54 5.30 4.94 5.94 6.67 6.41 -44.75%
DPS 2.69 2.69 2.69 2.69 4.00 4.00 4.00 -23.22%
NAPS 0.90 0.8698 0.8912 0.8777 0.8901 0.8778 0.8803 1.48%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.41 0.43 0.46 0.62 0.75 0.63 0.60 -
P/RPS 1.19 1.04 0.93 1.55 1.90 1.40 1.84 -25.19%
P/EPS 15.59 11.86 8.70 12.51 12.62 9.41 9.81 36.14%
EY 6.42 8.43 11.50 7.99 7.92 10.62 10.19 -26.48%
DY 6.57 6.41 5.87 4.35 5.33 6.36 6.36 2.18%
P/NAPS 0.46 0.48 0.52 0.70 0.84 0.72 0.71 -25.10%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 29/02/12 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.37 0.43 0.45 0.60 0.63 0.67 0.62 -
P/RPS 1.07 1.04 0.91 1.50 1.60 1.49 1.90 -31.78%
P/EPS 14.07 11.86 8.51 12.11 10.60 10.01 10.14 24.38%
EY 7.11 8.43 11.76 8.26 9.43 9.99 9.86 -19.57%
DY 7.28 6.41 6.00 4.50 6.34 5.98 6.15 11.89%
P/NAPS 0.41 0.48 0.51 0.68 0.71 0.76 0.74 -32.51%

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