[SEAL] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -10.44%
YoY- 169.74%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 94,358 24,274 241,976 161,140 43,546 36,176 25,746 24.15%
PBT 11,562 3,482 99,572 44,486 6,162 8,092 11,518 0.06%
Tax -3,282 -1,744 -28,920 -14,940 0 0 0 -
NP 8,280 1,738 70,652 29,546 6,162 8,092 11,518 -5.35%
-
NP to SH 7,996 2,494 26,618 18,736 6,946 8,330 10,944 -5.09%
-
Tax Rate 28.39% 50.09% 29.04% 33.58% 0.00% 0.00% 0.00% -
Total Cost 86,078 22,536 171,324 131,594 37,384 28,084 14,228 34.96%
-
Net Worth 240,739 245,100 196,291 172,682 142,077 126,916 121,600 12.05%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 240,739 245,100 196,291 172,682 142,077 126,916 121,600 12.05%
NOSH 214,946 215,000 215,705 215,852 197,329 178,755 178,823 3.11%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.78% 7.16% 29.20% 18.34% 14.15% 22.37% 44.74% -
ROE 3.32% 1.02% 13.56% 10.85% 4.89% 6.56% 9.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 43.90 11.29 112.18 74.65 22.07 20.24 14.40 20.40%
EPS 3.72 1.16 12.34 8.68 3.52 4.66 6.12 -7.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.14 0.91 0.80 0.72 0.71 0.68 8.66%
Adjusted Per Share Value based on latest NOSH - 215,520
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 22.45 5.78 57.57 38.34 10.36 8.61 6.13 24.14%
EPS 1.90 0.59 6.33 4.46 1.65 1.98 2.60 -5.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5728 0.5832 0.467 0.4109 0.338 0.302 0.2893 12.05%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.495 0.65 0.54 0.46 0.44 0.41 0.40 -
P/RPS 1.13 5.76 0.48 0.62 1.99 2.03 2.78 -13.92%
P/EPS 13.31 56.03 4.38 5.30 12.50 8.80 6.54 12.56%
EY 7.52 1.78 22.85 18.87 8.00 11.37 15.30 -11.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.57 0.59 0.58 0.61 0.58 0.59 -4.76%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 26/02/14 28/02/13 29/02/12 28/02/11 24/02/10 -
Price 0.505 0.695 0.61 0.43 0.44 0.41 0.40 -
P/RPS 1.15 6.16 0.54 0.58 1.99 2.03 2.78 -13.67%
P/EPS 13.58 59.91 4.94 4.95 12.50 8.80 6.54 12.94%
EY 7.37 1.67 20.23 20.19 8.00 11.37 15.30 -11.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.61 0.67 0.54 0.61 0.58 0.59 -4.41%

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