[SEALINK] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -11.93%
YoY- -42.23%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 139,776 135,800 194,228 131,396 196,800 247,952 210,094 -6.56%
PBT 9,512 15,054 21,474 23,496 35,590 50,552 77,652 -29.51%
Tax -762 -2,546 -6,070 -6,642 -6,416 -4,044 -14,816 -39.00%
NP 8,750 12,508 15,404 16,854 29,174 46,508 62,836 -27.99%
-
NP to SH 8,750 12,508 15,404 16,854 29,174 46,508 62,836 -27.99%
-
Tax Rate 8.01% 16.91% 28.27% 28.27% 18.03% 8.00% 19.08% -
Total Cost 131,026 123,292 178,824 114,542 167,626 201,444 147,258 -1.92%
-
Net Worth 479,999 449,999 439,999 455,000 439,608 425,073 405,232 2.86%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 10,000 - 10,000 26,975 40,006 40,022 -
Div Payout % - 79.95% - 59.33% 92.47% 86.02% 63.69% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 479,999 449,999 439,999 455,000 439,608 425,073 405,232 2.86%
NOSH 500,000 500,000 500,000 500,000 499,554 500,086 500,286 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.26% 9.21% 7.93% 12.83% 14.82% 18.76% 29.91% -
ROE 1.82% 2.78% 3.50% 3.70% 6.64% 10.94% 15.51% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 27.96 27.16 38.85 26.28 39.40 49.58 41.99 -6.55%
EPS 1.76 2.50 3.08 3.38 5.84 9.30 12.56 -27.91%
DPS 0.00 2.00 0.00 2.00 5.40 8.00 8.00 -
NAPS 0.96 0.90 0.88 0.91 0.88 0.85 0.81 2.87%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 27.96 27.16 38.85 26.28 39.36 49.59 42.02 -6.56%
EPS 1.76 2.50 3.08 3.38 5.83 9.30 12.57 -27.92%
DPS 0.00 2.00 0.00 2.00 5.40 8.00 8.00 -
NAPS 0.96 0.90 0.88 0.91 0.8792 0.8501 0.8105 2.86%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.33 0.635 0.34 0.35 0.62 0.67 0.76 -
P/RPS 1.18 2.34 0.88 1.33 1.57 1.35 1.81 -6.87%
P/EPS 18.86 25.38 11.04 10.38 10.62 7.20 6.05 20.85%
EY 5.30 3.94 9.06 9.63 9.42 13.88 16.53 -17.26%
DY 0.00 3.15 0.00 5.71 8.71 11.94 10.53 -
P/NAPS 0.34 0.71 0.39 0.38 0.70 0.79 0.94 -15.58%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 18/08/14 20/08/13 28/08/12 25/08/11 26/08/10 26/08/09 -
Price 0.27 0.605 0.345 0.34 0.60 0.60 0.79 -
P/RPS 0.97 2.23 0.89 1.29 1.52 1.21 1.88 -10.43%
P/EPS 15.43 24.18 11.20 10.09 10.27 6.45 6.29 16.12%
EY 6.48 4.13 8.93 9.91 9.73 15.50 15.90 -13.88%
DY 0.00 3.31 0.00 5.88 9.00 13.33 10.13 -
P/NAPS 0.28 0.67 0.39 0.37 0.68 0.71 0.98 -18.83%

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