[SEAL] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 117.38%
YoY- -23.89%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 241,976 161,140 43,546 36,176 25,746 32,486 34,338 38.42%
PBT 99,572 44,486 6,162 8,092 11,518 19,996 3,114 78.06%
Tax -28,920 -14,940 0 0 0 0 0 -
NP 70,652 29,546 6,162 8,092 11,518 19,996 3,114 68.17%
-
NP to SH 26,618 18,736 6,946 8,330 10,944 17,038 4,004 37.08%
-
Tax Rate 29.04% 33.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 171,324 131,594 37,384 28,084 14,228 12,490 31,224 32.77%
-
Net Worth 196,291 172,682 142,077 126,916 121,600 115,511 139,588 5.84%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 196,291 172,682 142,077 126,916 121,600 115,511 139,588 5.84%
NOSH 215,705 215,852 197,329 178,755 178,823 180,487 183,669 2.71%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 29.20% 18.34% 14.15% 22.37% 44.74% 61.55% 9.07% -
ROE 13.56% 10.85% 4.89% 6.56% 9.00% 14.75% 2.87% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 112.18 74.65 22.07 20.24 14.40 18.00 18.70 34.75%
EPS 12.34 8.68 3.52 4.66 6.12 9.44 2.18 33.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.80 0.72 0.71 0.68 0.64 0.76 3.04%
Adjusted Per Share Value based on latest NOSH - 179,162
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 57.57 38.34 10.36 8.61 6.13 7.73 8.17 38.42%
EPS 6.33 4.46 1.65 1.98 2.60 4.05 0.95 37.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.467 0.4109 0.338 0.302 0.2893 0.2748 0.3321 5.84%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.54 0.46 0.44 0.41 0.40 0.30 0.40 -
P/RPS 0.48 0.62 1.99 2.03 2.78 1.67 2.14 -22.03%
P/EPS 4.38 5.30 12.50 8.80 6.54 3.18 18.35 -21.22%
EY 22.85 18.87 8.00 11.37 15.30 31.47 5.45 26.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.61 0.58 0.59 0.47 0.53 1.80%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 28/02/13 29/02/12 28/02/11 24/02/10 27/02/09 27/02/08 -
Price 0.61 0.43 0.44 0.41 0.40 0.25 0.36 -
P/RPS 0.54 0.58 1.99 2.03 2.78 1.39 1.93 -19.11%
P/EPS 4.94 4.95 12.50 8.80 6.54 2.65 16.51 -18.20%
EY 20.23 20.19 8.00 11.37 15.30 37.76 6.06 22.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.54 0.61 0.58 0.59 0.39 0.47 6.08%

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