[SEAL] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 25.39%
YoY- 17.36%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 67,680 96,272 24,872 227,660 148,588 48,160 25,704 17.49%
PBT 3,008 11,584 1,332 85,748 47,444 5,460 3,404 -2.03%
Tax -2,292 -2,644 -1,168 -34,064 -12,080 0 0 -
NP 716 8,940 164 51,684 35,364 5,460 3,404 -22.86%
-
NP to SH 536 8,788 936 24,552 20,920 6,200 3,832 -27.93%
-
Tax Rate 76.20% 22.82% 87.69% 39.73% 25.46% 0.00% 0.00% -
Total Cost 66,964 87,332 24,708 175,976 113,224 42,700 22,300 20.09%
-
Net Worth 250,133 239,085 240,381 190,191 168,570 139,303 122,411 12.63%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 250,133 239,085 240,381 190,191 168,570 139,303 122,411 12.63%
NOSH 223,333 215,392 212,727 216,126 216,115 196,202 177,407 3.90%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.06% 9.29% 0.66% 22.70% 23.80% 11.34% 13.24% -
ROE 0.21% 3.68% 0.39% 12.91% 12.41% 4.45% 3.13% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 30.30 44.70 11.69 105.34 68.75 24.55 14.49 13.06%
EPS 0.24 4.08 0.44 11.36 9.68 3.16 2.16 -30.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.13 0.88 0.78 0.71 0.69 8.40%
Adjusted Per Share Value based on latest NOSH - 216,126
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.10 22.91 5.92 54.17 35.35 11.46 6.12 17.47%
EPS 0.13 2.09 0.22 5.84 4.98 1.48 0.91 -27.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5951 0.5688 0.5719 0.4525 0.4011 0.3314 0.2912 12.63%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.42 0.47 1.05 0.50 0.46 0.41 0.39 -
P/RPS 1.39 1.05 8.98 0.47 0.67 1.67 2.69 -10.41%
P/EPS 175.00 11.52 238.64 4.40 4.75 12.97 18.06 45.96%
EY 0.57 8.68 0.42 22.72 21.04 7.71 5.54 -31.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.93 0.57 0.59 0.58 0.57 -6.52%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 25/11/14 29/11/13 28/11/12 30/11/11 30/11/10 -
Price 0.39 0.52 0.855 0.525 0.46 0.43 0.41 -
P/RPS 1.29 1.16 7.31 0.50 0.67 1.75 2.83 -12.26%
P/EPS 162.50 12.75 194.32 4.62 4.75 13.61 18.98 42.98%
EY 0.62 7.85 0.51 21.64 21.04 7.35 5.27 -29.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.47 0.76 0.60 0.59 0.61 0.59 -8.32%

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