[SEAL] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 73.82%
YoY- -35.77%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 161,140 43,546 36,176 25,746 32,486 34,338 12,756 52.55%
PBT 44,486 6,162 8,092 11,518 19,996 3,114 -7,816 -
Tax -14,940 0 0 0 0 0 0 -
NP 29,546 6,162 8,092 11,518 19,996 3,114 -7,816 -
-
NP to SH 18,736 6,946 8,330 10,944 17,038 4,004 -7,726 -
-
Tax Rate 33.58% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 131,594 37,384 28,084 14,228 12,490 31,224 20,572 36.20%
-
Net Worth 172,682 142,077 126,916 121,600 115,511 139,588 133,648 4.35%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 172,682 142,077 126,916 121,600 115,511 139,588 133,648 4.35%
NOSH 215,852 197,329 178,755 178,823 180,487 183,669 183,080 2.77%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 18.34% 14.15% 22.37% 44.74% 61.55% 9.07% -61.27% -
ROE 10.85% 4.89% 6.56% 9.00% 14.75% 2.87% -5.78% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 74.65 22.07 20.24 14.40 18.00 18.70 6.97 48.41%
EPS 8.68 3.52 4.66 6.12 9.44 2.18 -4.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.72 0.71 0.68 0.64 0.76 0.73 1.53%
Adjusted Per Share Value based on latest NOSH - 178,807
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 38.34 10.36 8.61 6.13 7.73 8.17 3.03 52.59%
EPS 4.46 1.65 1.98 2.60 4.05 0.95 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4109 0.338 0.302 0.2893 0.2748 0.3321 0.318 4.36%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.46 0.44 0.41 0.40 0.30 0.40 0.41 -
P/RPS 0.62 1.99 2.03 2.78 1.67 2.14 5.88 -31.24%
P/EPS 5.30 12.50 8.80 6.54 3.18 18.35 -9.72 -
EY 18.87 8.00 11.37 15.30 31.47 5.45 -10.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.58 0.59 0.47 0.53 0.56 0.58%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 24/02/10 27/02/09 27/02/08 28/02/07 -
Price 0.43 0.44 0.41 0.40 0.25 0.36 0.54 -
P/RPS 0.58 1.99 2.03 2.78 1.39 1.93 7.75 -35.05%
P/EPS 4.95 12.50 8.80 6.54 2.65 16.51 -12.80 -
EY 20.19 8.00 11.37 15.30 37.76 6.06 -7.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.58 0.59 0.39 0.47 0.74 -5.11%

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