[SEALINK] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -25.99%
YoY- 4.17%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 131,396 196,800 247,952 210,094 228,506 0 -
PBT 23,496 35,590 50,552 77,652 81,158 0 -
Tax -6,642 -6,416 -4,044 -14,816 -9,262 0 -
NP 16,854 29,174 46,508 62,836 71,896 0 -
-
NP to SH 16,854 29,174 46,508 62,836 60,318 0 -
-
Tax Rate 28.27% 18.03% 8.00% 19.08% 11.41% - -
Total Cost 114,542 167,626 201,444 147,258 156,610 0 -
-
Net Worth 455,000 439,608 425,073 405,232 42,407 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 10,000 26,975 40,006 40,022 - - -
Div Payout % 59.33% 92.47% 86.02% 63.69% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 455,000 439,608 425,073 405,232 42,407 0 -
NOSH 500,000 499,554 500,086 500,286 70,679 0 -
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 12.83% 14.82% 18.76% 29.91% 31.46% 0.00% -
ROE 3.70% 6.64% 10.94% 15.51% 142.23% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 26.28 39.40 49.58 41.99 323.30 0.00 -
EPS 3.38 5.84 9.30 12.56 85.34 0.00 -
DPS 2.00 5.40 8.00 8.00 0.00 0.00 -
NAPS 0.91 0.88 0.85 0.81 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 499,656
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 26.28 39.36 49.59 42.02 45.70 0.00 -
EPS 3.38 5.83 9.30 12.57 12.06 0.00 -
DPS 2.00 5.40 8.00 8.00 0.00 0.00 -
NAPS 0.91 0.8792 0.8501 0.8105 0.0848 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 - - -
Price 0.35 0.62 0.67 0.76 0.00 0.00 -
P/RPS 1.33 1.57 1.35 1.81 0.00 0.00 -
P/EPS 10.38 10.62 7.20 6.05 0.00 0.00 -
EY 9.63 9.42 13.88 16.53 0.00 0.00 -
DY 5.71 8.71 11.94 10.53 0.00 0.00 -
P/NAPS 0.38 0.70 0.79 0.94 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/12 25/08/11 26/08/10 26/08/09 25/08/08 - -
Price 0.34 0.60 0.60 0.79 1.01 0.00 -
P/RPS 1.29 1.52 1.21 1.88 0.31 0.00 -
P/EPS 10.09 10.27 6.45 6.29 1.18 0.00 -
EY 9.91 9.73 15.50 15.90 84.50 0.00 -
DY 5.88 9.00 13.33 10.13 0.00 0.00 -
P/NAPS 0.37 0.68 0.71 0.98 1.68 0.00 -

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