[SEALINK] YoY Cumulative 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- 76.15%

YoY- -42.23%

Quarter Report

SIB-Quarterly report YTD0612.pdf

Latest QR

Upcoming QR

SEALINK's Result

SEALINK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	69,888	67,900	97,114	65,698	98,400	123,976	105,047	-6.56%
YoY %	2.93%	-30.08%	47.82%	-33.23%	-20.63%	18.02%	-	-
Horiz. %	66.53%	64.64%	92.45%	62.54%	93.67%	118.02%	100.00%	-
PBT	4,756	7,527	10,737	11,748	17,795	25,276	38,826	-29.51%
YoY %	-36.81%	-29.90%	-8.61%	-33.98%	-29.60%	-34.90%	-	-
Horiz. %	12.25%	19.39%	27.65%	30.26%	45.83%	65.10%	100.00%	-
Tax	-381	-1,273	-3,035	-3,321	-3,208	-2,022	-7,408	-39.00%
YoY %	70.07%	58.06%	8.61%	-3.52%	-58.65%	72.71%	-	-
Horiz. %	5.14%	17.18%	40.97%	44.83%	43.30%	27.29%	100.00%	-
NP	4,375	6,254	7,702	8,427	14,587	23,254	31,418	-27.99%
YoY %	-30.04%	-18.80%	-8.60%	-42.23%	-37.27%	-25.99%	-	-
Horiz. %	13.93%	19.91%	24.51%	26.82%	46.43%	74.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,375	6,254	7,702	8,427	14,587	23,254	31,418	-27.99%
YoY %	-30.04%	-18.80%	-8.60%	-42.23%	-37.27%	-25.99%	-	-
Horiz. %	13.93%	19.91%	24.51%	26.82%	46.43%	74.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.01%	16.91%	28.27%	28.27%	18.03%	8.00%	19.08%	-
YoY %	-52.63%	-40.18%	0.00%	56.79%	125.38%	-58.07%	-	-
Horiz. %	41.98%	88.63%	148.17%	148.17%	94.50%	41.93%	100.00%	-
Total Cost	65,513	61,646	89,412	57,271	83,813	100,722	73,629	-1.92%
YoY %	6.27%	-31.05%	56.12%	-31.67%	-16.79%	36.80%	-	-
Horiz. %	88.98%	83.73%	121.44%	77.78%	113.83%	136.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	479,999	449,999	439,999	455,000	439,608	425,073	405,232	2.86%
YoY %	6.67%	2.27%	-3.30%	3.50%	3.42%	4.90%	-	-
Horiz. %	118.45%	111.05%	108.58%	112.28%	108.48%	104.90%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	5,000	-	5,000	13,487	20,003	20,011	-
YoY %	-	0.00%	-	-62.93%	-32.58%	-0.04%	-	-
Horiz. %	-	24.99%	-	24.99%	67.40%	99.96%	100.00%	-
Div Payout %	-	79.95%	-	59.33%	92.47%	86.02%	63.69%	-
YoY %	-	0.00%	-	-35.84%	7.50%	35.06%	-	-
Horiz. %	-	125.53%	-	93.15%	145.19%	135.06%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	479,999	449,999	439,999	455,000	439,608	425,073	405,232	2.86%
YoY %	6.67%	2.27%	-3.30%	3.50%	3.42%	4.90%	-	-
Horiz. %	118.45%	111.05%	108.58%	112.28%	108.48%	104.90%	100.00%	-
NOSH	500,000	500,000	500,000	500,000	499,554	500,086	500,286	-0.00%
YoY %	0.00%	0.00%	0.00%	0.09%	-0.11%	-0.04%	-	-
Horiz. %	99.94%	99.94%	99.94%	99.94%	99.85%	99.96%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	6.26%	9.21%	7.93%	12.83%	14.82%	18.76%	29.91%	-
YoY %	-32.03%	16.14%	-38.19%	-13.43%	-21.00%	-37.28%	-	-
Horiz. %	20.93%	30.79%	26.51%	42.90%	49.55%	62.72%	100.00%	-
ROE	0.91%	1.39%	1.75%	1.85%	3.32%	5.47%	7.75%	-
YoY %	-34.53%	-20.57%	-5.41%	-44.28%	-39.31%	-29.42%	-	-
Horiz. %	11.74%	17.94%	22.58%	23.87%	42.84%	70.58%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	13.98	13.58	19.42	13.14	19.70	24.79	21.00	-6.55%
YoY %	2.95%	-30.07%	47.79%	-33.30%	-20.53%	18.05%	-	-
Horiz. %	66.57%	64.67%	92.48%	62.57%	93.81%	118.05%	100.00%	-
EPS	0.88	1.25	1.54	1.69	2.92	4.65	6.28	-27.91%
YoY %	-29.60%	-18.83%	-8.88%	-42.12%	-37.20%	-25.96%	-	-
Horiz. %	14.01%	19.90%	24.52%	26.91%	46.50%	74.04%	100.00%	-
DPS	0.00	1.00	0.00	1.00	2.70	4.00	4.00	-
YoY %	0.00%	0.00%	0.00%	-62.96%	-32.50%	0.00%	-	-
Horiz. %	0.00%	25.00%	0.00%	25.00%	67.50%	100.00%	100.00%	-
NAPS	0.96	0.90	0.88	0.91	0.88	0.85	0.81	2.87%
YoY %	6.67%	2.27%	-3.30%	3.41%	3.53%	4.94%	-	-
Horiz. %	118.52%	111.11%	108.64%	112.35%	108.64%	104.94%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 500,000
RPS	13.98	13.58	19.42	13.14	19.68	24.80	21.01	-6.56%
YoY %	2.95%	-30.07%	47.79%	-33.23%	-20.65%	18.04%	-	-
Horiz. %	66.54%	64.64%	92.43%	62.54%	93.67%	118.04%	100.00%	-
EPS	0.88	1.25	1.54	1.69	2.92	4.65	6.28	-27.91%
YoY %	-29.60%	-18.83%	-8.88%	-42.12%	-37.20%	-25.96%	-	-
Horiz. %	14.01%	19.90%	24.52%	26.91%	46.50%	74.04%	100.00%	-
DPS	0.00	1.00	0.00	1.00	2.70	4.00	4.00	-
YoY %	0.00%	0.00%	0.00%	-62.96%	-32.50%	0.00%	-	-
Horiz. %	0.00%	25.00%	0.00%	25.00%	67.50%	100.00%	100.00%	-
NAPS	0.96	0.90	0.88	0.91	0.8792	0.8501	0.8105	2.86%
YoY %	6.67%	2.27%	-3.30%	3.50%	3.42%	4.89%	-	-
Horiz. %	118.45%	111.04%	108.57%	112.28%	108.48%	104.89%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
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	2.36	4.68	1.75	2.66	3.15	2.70	3.62	-6.87%
YoY %	-49.57%	167.43%	-34.21%	-15.56%	16.67%	-25.41%	-	-
Horiz. %	65.19%	129.28%	48.34%	73.48%	87.02%	74.59%	100.00%	-
P/EPS	37.71	50.77	22.07	20.77	21.23	14.41	12.10	20.84%
YoY %	-25.72%	130.04%	6.26%	-2.17%	47.33%	19.09%	-	-
Horiz. %	311.65%	419.59%	182.40%	171.65%	175.45%	119.09%	100.00%	-
EY	2.65	1.97	4.53	4.82	4.71	6.94	8.26	-17.25%
YoY %	34.52%	-56.51%	-6.02%	2.34%	-32.13%	-15.98%	-	-
Horiz. %	32.08%	23.85%	54.84%	58.35%	57.02%	84.02%	100.00%	-
DY	0.00	1.57	0.00	2.86	4.35	5.97	5.26	-
YoY %	0.00%	0.00%	0.00%	-34.25%	-27.14%	13.50%	-	-
Horiz. %	0.00%	29.85%	0.00%	54.37%	82.70%	113.50%	100.00%	-
P/NAPS	0.34	0.71	0.39	0.38	0.70	0.79	0.94	-15.58%
YoY %	-52.11%	82.05%	2.63%	-45.71%	-11.39%	-15.96%	-	-
Horiz. %	36.17%	75.53%	41.49%	40.43%	74.47%	84.04%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
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	1.93	4.46	1.78	2.59	3.05	2.42	3.76	-10.51%
YoY %	-56.73%	150.56%	-31.27%	-15.08%	26.03%	-35.64%	-	-
Horiz. %	51.33%	118.62%	47.34%	68.88%	81.12%	64.36%	100.00%	-
P/EPS	30.86	48.37	22.40	20.17	20.55	12.90	12.58	16.12%
YoY %	-36.20%	115.94%	11.06%	-1.85%	59.30%	2.54%	-	-
Horiz. %	245.31%	384.50%	178.06%	160.33%	163.35%	102.54%	100.00%	-
EY	3.24	2.07	4.46	4.96	4.87	7.75	7.95	-13.88%
YoY %	56.52%	-53.59%	-10.08%	1.85%	-37.16%	-2.52%	-	-
Horiz. %	40.75%	26.04%	56.10%	62.39%	61.26%	97.48%	100.00%	-
DY	0.00	1.65	0.00	2.94	4.50	6.67	5.06	-
YoY %	0.00%	0.00%	0.00%	-34.67%	-32.53%	31.82%	-	-
Horiz. %	0.00%	32.61%	0.00%	58.10%	88.93%	131.82%	100.00%	-
P/NAPS	0.28	0.67	0.39	0.37	0.68	0.71	0.98	-18.83%
YoY %	-58.21%	71.79%	5.41%	-45.59%	-4.23%	-27.55%	-	-
Horiz. %	28.57%	68.37%	39.80%	37.76%	69.39%	72.45%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos