[SEAL] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -44.94%
YoY- -39.14%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 227,660 148,588 48,160 25,704 22,656 22,368 29,972 40.16%
PBT 85,748 47,444 5,460 3,404 7,528 16,120 456 139.16%
Tax -34,064 -12,080 0 0 0 0 0 -
NP 51,684 35,364 5,460 3,404 7,528 16,120 456 119.82%
-
NP to SH 24,552 20,920 6,200 3,832 6,296 9,708 1,444 60.28%
-
Tax Rate 39.73% 25.46% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 175,976 113,224 42,700 22,300 15,128 6,248 29,516 34.62%
-
Net Worth 190,191 168,570 139,303 122,411 118,050 110,482 135,374 5.82%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 190,191 168,570 139,303 122,411 118,050 110,482 135,374 5.82%
NOSH 216,126 216,115 196,202 177,407 178,863 181,119 180,499 3.04%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.70% 23.80% 11.34% 13.24% 33.23% 72.07% 1.52% -
ROE 12.91% 12.41% 4.45% 3.13% 5.33% 8.79% 1.07% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 105.34 68.75 24.55 14.49 12.67 12.35 16.60 36.02%
EPS 11.36 9.68 3.16 2.16 3.52 5.36 0.80 55.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.78 0.71 0.69 0.66 0.61 0.75 2.69%
Adjusted Per Share Value based on latest NOSH - 177,407
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 54.17 35.35 11.46 6.12 5.39 5.32 7.13 40.16%
EPS 5.84 4.98 1.48 0.91 1.50 2.31 0.34 60.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4525 0.4011 0.3314 0.2912 0.2809 0.2629 0.3221 5.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.50 0.46 0.41 0.39 0.31 0.37 0.46 -
P/RPS 0.47 0.67 1.67 2.69 2.45 3.00 2.77 -25.57%
P/EPS 4.40 4.75 12.97 18.06 8.81 6.90 57.50 -34.81%
EY 22.72 21.04 7.71 5.54 11.35 14.49 1.74 53.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.58 0.57 0.47 0.61 0.61 -1.12%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 28/11/12 30/11/11 30/11/10 26/11/09 20/11/08 30/11/07 -
Price 0.525 0.46 0.43 0.41 0.35 0.33 0.42 -
P/RPS 0.50 0.67 1.75 2.83 2.76 2.67 2.53 -23.66%
P/EPS 4.62 4.75 13.61 18.98 9.94 6.16 52.50 -33.28%
EY 21.64 21.04 7.35 5.27 10.06 16.24 1.90 49.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.61 0.59 0.53 0.54 0.56 1.15%

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