[SEAL] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -47.16%
YoY- 191.05%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 6,902 15,800 42,466 108,532 113,980 66,794 94,358 -35.30%
PBT 2,772 -11,060 8,736 39,296 10,598 1,872 11,562 -21.16%
Tax 2,686 -1,430 -4,018 -10,884 -1,786 -2,068 -3,282 -
NP 5,458 -12,490 4,718 28,412 8,812 -196 8,280 -6.70%
-
NP to SH 5,460 -12,570 4,642 28,348 9,740 -358 7,996 -6.15%
-
Tax Rate -96.90% - 45.99% 27.70% 16.85% 110.47% 28.39% -
Total Cost 1,444 28,290 37,748 80,120 105,168 66,990 86,078 -49.37%
-
Net Worth 288,098 296,557 289,208 282,096 256,020 249,988 240,739 3.03%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 288,098 296,557 289,208 282,096 256,020 249,988 240,739 3.03%
NOSH 289,022 242,952 242,952 242,952 242,952 242,952 214,946 5.05%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 79.08% -79.05% 11.11% 26.18% 7.73% -0.29% 8.78% -
ROE 1.90% -4.24% 1.61% 10.05% 3.80% -0.14% 3.32% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 2.61 6.67 17.91 45.78 48.08 30.99 43.90 -37.49%
EPS 2.16 -5.30 1.96 11.96 4.10 -0.16 3.72 -8.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.091 1.251 1.22 1.19 1.08 1.16 1.12 -0.43%
Adjusted Per Share Value based on latest NOSH - 242,952
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 1.64 3.76 10.10 25.82 27.12 15.89 22.45 -35.31%
EPS 1.30 -2.99 1.10 6.74 2.32 -0.09 1.90 -6.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6855 0.7056 0.6881 0.6712 0.6091 0.5948 0.5728 3.03%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.30 0.38 0.32 0.315 0.425 0.38 0.495 -
P/RPS 11.48 5.70 1.79 0.69 0.88 1.23 1.13 47.11%
P/EPS 14.51 -7.17 16.34 2.63 10.34 -228.75 13.31 1.44%
EY 6.89 -13.95 6.12 37.96 9.67 -0.44 7.52 -1.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.26 0.26 0.39 0.33 0.44 -7.80%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 25/02/21 24/02/20 21/02/19 28/02/18 28/02/17 24/02/16 -
Price 0.27 0.335 0.29 0.365 0.43 0.445 0.505 -
P/RPS 10.33 5.03 1.62 0.80 0.89 1.44 1.15 44.13%
P/EPS 13.06 -6.32 14.81 3.05 10.47 -267.88 13.58 -0.64%
EY 7.66 -15.83 6.75 32.76 9.56 -0.37 7.37 0.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.24 0.31 0.40 0.38 0.45 -9.32%

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