[SEAL] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -20.88%
YoY- 115.18%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 23,111 5,919 64,073 43,423 9,733 11,662 7,209 21.41%
PBT 2,885 1,408 28,349 10,382 1,716 3,195 3,877 -4.80%
Tax -980 -580 -5,944 -4,450 0 0 0 -
NP 1,905 828 22,405 5,932 1,716 3,195 3,877 -11.16%
-
NP to SH 1,801 1,013 7,171 4,138 1,923 3,207 3,898 -12.06%
-
Tax Rate 33.97% 41.19% 20.97% 42.86% 0.00% 0.00% 0.00% -
Total Cost 21,206 5,091 41,668 37,491 8,017 8,467 3,332 36.11%
-
Net Worth 240,133 245,706 196,554 172,416 142,738 127,205 121,588 12.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 240,133 245,706 196,554 172,416 142,738 127,205 121,588 12.00%
NOSH 214,404 215,531 215,993 215,520 198,247 179,162 178,807 3.07%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.24% 13.99% 34.97% 13.66% 17.63% 27.40% 53.78% -
ROE 0.75% 0.41% 3.65% 2.40% 1.35% 2.52% 3.21% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.78 2.75 29.66 20.15 4.91 6.51 4.03 17.81%
EPS 0.84 0.47 3.32 1.92 0.97 1.79 2.18 -14.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.14 0.91 0.80 0.72 0.71 0.68 8.66%
Adjusted Per Share Value based on latest NOSH - 215,520
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.50 1.41 15.24 10.33 2.32 2.77 1.72 21.36%
EPS 0.43 0.24 1.71 0.98 0.46 0.76 0.93 -12.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5713 0.5846 0.4677 0.4102 0.3396 0.3027 0.2893 12.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.495 0.65 0.54 0.46 0.44 0.41 0.40 -
P/RPS 4.59 23.67 1.82 2.28 8.96 6.30 9.92 -12.04%
P/EPS 58.93 138.30 16.27 23.96 45.36 22.91 18.35 21.45%
EY 1.70 0.72 6.15 4.17 2.20 4.37 5.45 -17.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.57 0.59 0.58 0.61 0.58 0.59 -4.76%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 26/02/14 28/02/13 29/02/12 28/02/11 24/02/10 -
Price 0.505 0.695 0.61 0.43 0.44 0.41 0.40 -
P/RPS 4.68 25.31 2.06 2.13 8.96 6.30 9.92 -11.76%
P/EPS 60.12 147.87 18.37 22.40 45.36 22.91 18.35 21.85%
EY 1.66 0.68 5.44 4.47 2.20 4.37 5.45 -17.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.61 0.67 0.54 0.61 0.58 0.59 -4.41%

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