[SEALINK] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 0.57%
YoY- 1.06%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 170,678 211,707 220,656 192,778 208,962 230,630 234,807 -19.14%
PBT 35,352 45,178 46,753 58,728 60,615 72,014 84,720 -44.12%
Tax -3,316 -3,238 -4,860 -8,624 -10,795 -12,596 -12,842 -59.41%
NP 32,036 41,940 41,893 50,104 49,820 59,418 71,878 -41.62%
-
NP to SH 32,036 41,940 41,893 50,104 49,820 59,418 70,804 -41.03%
-
Tax Rate 9.38% 7.17% 10.40% 14.68% 17.81% 17.49% 15.16% -
Total Cost 138,642 169,767 178,763 142,674 159,142 171,212 162,929 -10.19%
-
Net Worth 440,159 424,585 435,468 425,412 419,115 404,722 414,511 4.07%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 19,980 19,980 19,986 19,986 19,986 19,986 - -
Div Payout % 62.37% 47.64% 47.71% 39.89% 40.12% 33.64% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 440,159 424,585 435,468 425,412 419,115 404,722 414,511 4.07%
NOSH 523,999 499,512 500,538 500,484 498,947 499,656 499,411 3.25%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 18.77% 19.81% 18.99% 25.99% 23.84% 25.76% 30.61% -
ROE 7.28% 9.88% 9.62% 11.78% 11.89% 14.68% 17.08% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.57 42.38 44.08 38.52 41.88 46.16 47.02 -21.69%
EPS 6.11 8.40 8.37 10.01 9.99 11.89 14.18 -42.92%
DPS 3.81 4.00 4.00 4.00 4.00 4.00 0.00 -
NAPS 0.84 0.85 0.87 0.85 0.84 0.81 0.83 0.80%
Adjusted Per Share Value based on latest NOSH - 500,484
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 34.14 42.34 44.13 38.56 41.79 46.13 46.96 -19.13%
EPS 6.41 8.39 8.38 10.02 9.96 11.88 14.16 -41.01%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 0.00 -
NAPS 0.8803 0.8492 0.8709 0.8508 0.8382 0.8094 0.829 4.08%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.60 0.67 0.64 0.64 0.74 0.76 0.35 -
P/RPS 1.84 1.58 1.45 1.66 1.77 1.65 0.74 83.43%
P/EPS 9.81 7.98 7.65 6.39 7.41 6.39 2.47 150.58%
EY 10.19 12.53 13.08 15.64 13.49 15.65 40.51 -60.11%
DY 6.36 5.97 6.25 6.25 5.41 5.26 0.00 -
P/NAPS 0.71 0.79 0.74 0.75 0.88 0.94 0.42 41.86%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 31/05/10 25/02/10 23/11/09 26/08/09 21/05/09 -
Price 0.62 0.60 0.66 0.68 0.69 0.79 0.62 -
P/RPS 1.90 1.42 1.50 1.77 1.65 1.71 1.32 27.45%
P/EPS 10.14 7.15 7.89 6.79 6.91 6.64 4.37 75.17%
EY 9.86 13.99 12.68 14.72 14.47 15.05 22.87 -42.90%
DY 6.15 6.67 6.06 5.88 5.80 5.06 0.00 -
P/NAPS 0.74 0.71 0.76 0.80 0.82 0.98 0.75 -0.89%

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