[SEAL] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 95.1%
YoY- 19.94%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 60,054 20,770 278,885 140,105 88,861 25,485 26,579 14.53%
PBT 6,741 2,881 167,125 43,596 29,057 4,826 7,864 -2.53%
Tax -2,547 -2,863 -41,487 -12,550 -5,520 81 10 -
NP 4,194 18 125,638 31,046 23,537 4,907 7,874 -9.95%
-
NP to SH 3,973 1,057 66,908 18,277 15,238 5,243 7,591 -10.22%
-
Tax Rate 37.78% 99.38% 24.82% 28.79% 19.00% -1.68% -0.13% -
Total Cost 55,860 20,752 153,247 109,059 65,324 20,578 18,705 19.98%
-
Net Worth 241,834 245,914 250,365 181,473 153,561 128,838 123,532 11.83%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 241,834 245,914 250,365 181,473 153,561 128,838 123,532 11.83%
NOSH 215,923 215,714 215,832 216,040 196,873 178,941 179,033 3.16%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.98% 0.09% 45.05% 22.16% 26.49% 19.25% 29.62% -
ROE 1.64% 0.43% 26.72% 10.07% 9.92% 4.07% 6.14% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 27.81 9.63 129.21 64.85 45.14 14.24 14.85 11.01%
EPS 1.84 0.49 31.00 8.46 7.74 2.93 4.24 -12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.14 1.16 0.84 0.78 0.72 0.69 8.40%
Adjusted Per Share Value based on latest NOSH - 215,714
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.29 4.94 66.35 33.33 21.14 6.06 6.32 14.55%
EPS 0.95 0.25 15.92 4.35 3.63 1.25 1.81 -10.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5754 0.5851 0.5957 0.4318 0.3654 0.3065 0.2939 11.83%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.485 0.625 0.63 0.425 0.43 0.59 0.43 -
P/RPS 1.74 6.49 0.49 0.66 0.95 4.14 2.90 -8.15%
P/EPS 26.36 127.55 2.03 5.02 5.56 20.14 10.14 17.24%
EY 3.79 0.78 49.21 19.91 18.00 4.97 9.86 -14.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.55 0.54 0.51 0.55 0.82 0.62 -5.91%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 26/05/15 30/05/14 30/05/13 31/05/12 20/05/11 25/05/10 -
Price 0.47 0.61 0.715 0.48 0.44 0.56 0.41 -
P/RPS 1.69 6.34 0.55 0.74 0.97 3.93 2.76 -7.84%
P/EPS 25.54 124.49 2.31 5.67 5.68 19.11 9.67 17.55%
EY 3.91 0.80 43.36 17.63 17.59 5.23 10.34 -14.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.62 0.57 0.56 0.78 0.59 -5.50%

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