[SEAL] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 493.94%
YoY- 143.44%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 5,571 10,013 3,451 7,900 21,233 54,266 56,990 -32.11%
PBT -1,666 623 1,386 -5,530 4,368 19,648 5,299 -
Tax -748 -836 1,343 -715 -2,009 -5,442 -893 -2.90%
NP -2,414 -213 2,729 -6,245 2,359 14,206 4,406 -
-
NP to SH -2,375 -171 2,730 -6,285 2,321 14,174 4,870 -
-
Tax Rate - 134.19% -96.90% - 45.99% 27.70% 16.85% -
Total Cost 7,985 10,226 722 14,145 18,874 40,060 52,584 -26.94%
-
Net Worth 357,717 310,306 288,098 296,557 289,208 282,096 256,020 5.73%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 357,717 310,306 288,098 296,557 289,208 282,096 256,020 5.73%
NOSH 420,301 289,022 289,022 242,952 242,952 242,952 242,952 9.56%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -43.33% -2.13% 79.08% -79.05% 11.11% 26.18% 7.73% -
ROE -0.66% -0.06% 0.95% -2.12% 0.80% 5.02% 1.90% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.33 3.54 1.31 3.33 8.96 22.89 24.04 -38.25%
EPS -0.60 -0.06 1.08 -2.65 0.98 5.98 2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.852 1.096 1.091 1.251 1.22 1.19 1.08 -3.87%
Adjusted Per Share Value based on latest NOSH - 289,022
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.33 2.38 0.82 1.88 5.05 12.91 13.56 -32.07%
EPS -0.57 -0.04 0.65 -1.50 0.55 3.37 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8511 0.7383 0.6855 0.7056 0.6881 0.6712 0.6091 5.73%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.41 0.235 0.30 0.38 0.32 0.315 0.425 -
P/RPS 30.90 6.64 22.96 11.40 3.57 1.38 1.77 61.02%
P/EPS -72.48 -389.09 29.02 -14.33 32.68 5.27 20.69 -
EY -1.38 -0.26 3.45 -6.98 3.06 18.98 4.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.21 0.27 0.30 0.26 0.26 0.39 3.51%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 23/02/23 23/02/22 25/02/21 24/02/20 21/02/19 28/02/18 -
Price 0.535 0.255 0.27 0.335 0.29 0.365 0.43 -
P/RPS 40.32 7.21 20.66 10.05 3.24 1.59 1.79 68.01%
P/EPS -94.58 -422.21 26.12 -12.64 29.62 6.10 20.93 -
EY -1.06 -0.24 3.83 -7.91 3.38 16.38 4.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.23 0.25 0.27 0.24 0.31 0.40 7.86%

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