[SEALINK] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -16.15%
YoY- 19.75%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 211,707 220,656 192,778 208,962 230,630 234,807 183,507 10.02%
PBT 45,178 46,753 58,728 60,615 72,014 84,720 58,285 -15.65%
Tax -3,238 -4,860 -8,624 -10,795 -12,596 -12,842 -7,632 -43.62%
NP 41,940 41,893 50,104 49,820 59,418 71,878 50,653 -11.85%
-
NP to SH 41,940 41,893 50,104 49,820 59,418 70,804 49,579 -10.58%
-
Tax Rate 7.17% 10.40% 14.68% 17.81% 17.49% 15.16% 13.09% -
Total Cost 169,767 178,763 142,674 159,142 171,212 162,929 132,854 17.80%
-
Net Worth 424,585 435,468 425,412 419,115 404,722 414,511 396,192 4.73%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 19,980 19,986 19,986 19,986 19,986 - - -
Div Payout % 47.64% 47.71% 39.89% 40.12% 33.64% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 424,585 435,468 425,412 419,115 404,722 414,511 396,192 4.73%
NOSH 499,512 500,538 500,484 498,947 499,656 499,411 501,509 -0.26%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 19.81% 18.99% 25.99% 23.84% 25.76% 30.61% 27.60% -
ROE 9.88% 9.62% 11.78% 11.89% 14.68% 17.08% 12.51% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.38 44.08 38.52 41.88 46.16 47.02 36.59 10.31%
EPS 8.40 8.37 10.01 9.99 11.89 14.18 9.89 -10.34%
DPS 4.00 4.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 0.85 0.87 0.85 0.84 0.81 0.83 0.79 5.01%
Adjusted Per Share Value based on latest NOSH - 498,947
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.34 44.13 38.56 41.79 46.13 46.96 36.70 10.02%
EPS 8.39 8.38 10.02 9.96 11.88 14.16 9.92 -10.59%
DPS 4.00 4.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 0.8492 0.8709 0.8508 0.8382 0.8094 0.829 0.7924 4.73%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.67 0.64 0.64 0.74 0.76 0.35 0.55 -
P/RPS 1.58 1.45 1.66 1.77 1.65 0.74 1.50 3.53%
P/EPS 7.98 7.65 6.39 7.41 6.39 2.47 5.56 27.32%
EY 12.53 13.08 15.64 13.49 15.65 40.51 17.97 -21.41%
DY 5.97 6.25 6.25 5.41 5.26 0.00 0.00 -
P/NAPS 0.79 0.74 0.75 0.88 0.94 0.42 0.70 8.42%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 23/11/09 26/08/09 21/05/09 - -
Price 0.60 0.66 0.68 0.69 0.79 0.62 0.00 -
P/RPS 1.42 1.50 1.77 1.65 1.71 1.32 0.00 -
P/EPS 7.15 7.89 6.79 6.91 6.64 4.37 0.00 -
EY 13.99 12.68 14.72 14.47 15.05 22.87 0.00 -
DY 6.67 6.06 5.88 5.80 5.06 0.00 0.00 -
P/NAPS 0.71 0.76 0.80 0.82 0.98 0.75 0.00 -

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