[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
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 69,888 67,900 97,114 65,698 98,400 123,976 105,047 -6.56%
PBT 4,756 7,527 10,737 11,748 17,795 25,276 38,826 -29.51%
Tax -381 -1,273 -3,035 -3,321 -3,208 -2,022 -7,408 -39.00%
NP 4,375 6,254 7,702 8,427 14,587 23,254 31,418 -27.99%
-
NP to SH 4,375 6,254 7,702 8,427 14,587 23,254 31,418 -27.99%
-
Tax Rate 8.01% 16.91% 28.27% 28.27% 18.03% 8.00% 19.08% -
Total Cost 65,513 61,646 89,412 57,271 83,813 100,722 73,629 -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 - 5,000 - 5,000 13,487 20,003 20,011 -
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 0.91% 1.39% 1.75% 1.85% 3.32% 5.47% 7.75% -
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 13.98 13.58 19.42 13.14 19.70 24.79 21.00 -6.55%
EPS 0.88 1.25 1.54 1.69 2.92 4.65 6.28 -27.91%
DPS 0.00 1.00 0.00 1.00 2.70 4.00 4.00 -
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 13.98 13.58 19.42 13.14 19.68 24.80 21.01 -6.56%
EPS 0.88 1.25 1.54 1.69 2.92 4.65 6.28 -27.91%
DPS 0.00 1.00 0.00 1.00 2.70 4.00 4.00 -
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 2.36 4.68 1.75 2.66 3.15 2.70 3.62 -6.87%
P/EPS 37.71 50.77 22.07 20.77 21.23 14.41 12.10 20.84%
EY 2.65 1.97 4.53 4.82 4.71 6.94 8.26 -17.25%
DY 0.00 1.57 0.00 2.86 4.35 5.97 5.26 -
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 1.93 4.46 1.78 2.59 3.05 2.42 3.76 -10.51%
P/EPS 30.86 48.37 22.40 20.17 20.55 12.90 12.58 16.12%
EY 3.24 2.07 4.46 4.96 4.87 7.75 7.95 -13.88%
DY 0.00 1.65 0.00 2.94 4.50 6.67 5.06 -
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