[SEALINK] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -25.77%
YoY- -55.73%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 121,430 129,955 169,317 172,964 202,019 246,795 199,316 -28.02%
PBT -4,973 17,790 15,750 17,238 21,797 32,010 29,976 -
Tax -4,120 -4,785 -4,190 -4,085 -4,077 -5,524 -5,269 -15.06%
NP -9,093 13,005 11,560 13,153 17,720 26,486 24,707 -
-
NP to SH -9,093 13,005 11,560 13,153 17,720 26,486 24,707 -
-
Tax Rate - 26.90% 26.60% 23.70% 18.70% 17.26% 17.58% -
Total Cost 130,523 116,950 157,757 159,811 184,299 220,309 174,609 -17.56%
-
Net Worth 430,368 449,999 455,000 449,999 434,913 445,580 438,826 -1.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 5,000 5,000 5,000 13,464 13,464 13,464 13,464 -48.17%
Div Payout % 0.00% 38.45% 43.25% 102.36% 75.98% 50.83% 54.49% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 430,368 449,999 455,000 449,999 434,913 445,580 438,826 -1.28%
NOSH 500,000 500,000 500,000 500,000 500,000 500,652 498,666 0.17%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -7.49% 10.01% 6.83% 7.60% 8.77% 10.73% 12.40% -
ROE -2.11% 2.89% 2.54% 2.92% 4.07% 5.94% 5.63% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.27 25.99 33.86 34.59 41.34 49.29 39.97 -28.18%
EPS -1.82 2.60 2.31 2.63 3.63 5.29 4.95 -
DPS 1.00 1.00 1.00 2.69 2.76 2.70 2.70 -48.27%
NAPS 0.86 0.90 0.91 0.90 0.89 0.89 0.88 -1.51%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.29 25.99 33.86 34.59 40.40 49.36 39.86 -28.01%
EPS -1.82 2.60 2.31 2.63 3.54 5.30 4.94 -
DPS 1.00 1.00 1.00 2.69 2.69 2.69 2.69 -48.14%
NAPS 0.8607 0.90 0.91 0.90 0.8698 0.8912 0.8777 -1.28%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.36 0.38 0.35 0.41 0.43 0.46 0.62 -
P/RPS 1.48 1.46 1.03 1.19 1.04 0.93 1.55 -3.02%
P/EPS -19.81 14.61 15.14 15.59 11.86 8.70 12.51 -
EY -5.05 6.84 6.61 6.42 8.43 11.50 7.99 -
DY 2.78 2.63 2.86 6.57 6.41 5.87 4.35 -25.70%
P/NAPS 0.42 0.42 0.38 0.46 0.48 0.52 0.70 -28.75%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 23/11/12 28/08/12 21/05/12 29/02/12 24/11/11 25/08/11 -
Price 0.36 0.37 0.34 0.37 0.43 0.45 0.60 -
P/RPS 1.48 1.42 1.00 1.07 1.04 0.91 1.50 -0.88%
P/EPS -19.81 14.23 14.71 14.07 11.86 8.51 12.11 -
EY -5.05 7.03 6.80 7.11 8.43 11.76 8.26 -
DY 2.78 2.70 2.94 7.28 6.41 6.00 4.50 -27.35%
P/NAPS 0.42 0.41 0.37 0.41 0.48 0.51 0.68 -27.36%

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