[SEALINK] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 4.18%
YoY- -33.39%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 246,795 199,316 196,915 224,892 170,678 211,707 220,656 7.74%
PBT 32,010 29,976 33,699 37,457 35,352 45,178 46,753 -22.30%
Tax -5,524 -5,269 -3,988 -4,083 -3,316 -3,238 -4,860 8.90%
NP 26,486 24,707 29,711 33,374 32,036 41,940 41,893 -26.31%
-
NP to SH 26,486 24,707 29,711 33,374 32,036 41,940 41,893 -26.31%
-
Tax Rate 17.26% 17.58% 11.83% 10.90% 9.38% 7.17% 10.40% -
Total Cost 220,309 174,609 167,204 191,518 138,642 169,767 178,763 14.93%
-
Net Worth 445,580 438,826 445,047 438,877 440,159 424,585 435,468 1.54%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 13,464 13,464 19,980 19,980 19,980 19,980 19,986 -23.13%
Div Payout % 50.83% 54.49% 67.25% 59.87% 62.37% 47.64% 47.71% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 445,580 438,826 445,047 438,877 440,159 424,585 435,468 1.54%
NOSH 500,652 498,666 500,053 498,724 523,999 499,512 500,538 0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.73% 12.40% 15.09% 14.84% 18.77% 19.81% 18.99% -
ROE 5.94% 5.63% 6.68% 7.60% 7.28% 9.88% 9.62% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.29 39.97 39.38 45.09 32.57 42.38 44.08 7.72%
EPS 5.29 4.95 5.94 6.69 6.11 8.40 8.37 -26.33%
DPS 2.70 2.70 4.00 4.01 3.81 4.00 4.00 -23.03%
NAPS 0.89 0.88 0.89 0.88 0.84 0.85 0.87 1.52%
Adjusted Per Share Value based on latest NOSH - 498,724
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.36 39.86 39.38 44.98 34.14 42.34 44.13 7.74%
EPS 5.30 4.94 5.94 6.67 6.41 8.39 8.38 -26.29%
DPS 2.69 2.69 4.00 4.00 4.00 4.00 4.00 -23.22%
NAPS 0.8912 0.8777 0.8901 0.8778 0.8803 0.8492 0.8709 1.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.46 0.62 0.75 0.63 0.60 0.67 0.64 -
P/RPS 0.93 1.55 1.90 1.40 1.84 1.58 1.45 -25.60%
P/EPS 8.70 12.51 12.62 9.41 9.81 7.98 7.65 8.94%
EY 11.50 7.99 7.92 10.62 10.19 12.53 13.08 -8.21%
DY 5.87 4.35 5.33 6.36 6.36 5.97 6.25 -4.09%
P/NAPS 0.52 0.70 0.84 0.72 0.71 0.79 0.74 -20.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 26/08/10 31/05/10 -
Price 0.45 0.60 0.63 0.67 0.62 0.60 0.66 -
P/RPS 0.91 1.50 1.60 1.49 1.90 1.42 1.50 -28.31%
P/EPS 8.51 12.11 10.60 10.01 10.14 7.15 7.89 5.16%
EY 11.76 8.26 9.43 9.99 9.86 13.99 12.68 -4.89%
DY 6.00 4.50 6.34 5.98 6.15 6.67 6.06 -0.66%
P/NAPS 0.51 0.68 0.71 0.76 0.74 0.71 0.76 -23.33%

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