[SEAL] YoY Quarter Result on 31-Mar-2011 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -66.39%
YoY- -49.13%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 157,897 59,535 67,088 7,397 13,706 9,674 11,062 55.71%
PBT 117,339 21,353 25,976 780 2,105 1,086 130 210.71%
Tax -27,027 -5,080 -5,520 81 10 38 0 -
NP 90,312 16,273 20,456 861 2,115 1,124 130 197.45%
-
NP to SH 53,599 8,909 11,765 1,078 2,119 1,412 384 127.67%
-
Tax Rate 23.03% 23.79% 21.25% -10.38% -0.48% -3.50% 0.00% -
Total Cost 67,585 43,262 46,632 6,536 11,591 8,550 10,932 35.45%
-
Net Worth 250,301 181,199 153,456 129,359 123,907 116,177 140,800 10.05%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 250,301 181,199 153,456 129,359 123,907 116,177 140,800 10.05%
NOSH 215,776 215,714 196,739 179,666 179,576 178,734 182,857 2.79%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 57.20% 27.33% 30.49% 11.64% 15.43% 11.62% 1.18% -
ROE 21.41% 4.92% 7.67% 0.83% 1.71% 1.22% 0.27% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 73.18 27.60 34.10 4.12 7.63 5.41 6.05 51.48%
EPS 24.84 4.13 5.98 0.60 1.18 0.79 0.21 121.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 0.84 0.78 0.72 0.69 0.65 0.77 7.06%
Adjusted Per Share Value based on latest NOSH - 179,666
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 37.57 14.16 15.96 1.76 3.26 2.30 2.63 55.73%
EPS 12.75 2.12 2.80 0.26 0.50 0.34 0.09 128.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5955 0.4311 0.3651 0.3078 0.2948 0.2764 0.335 10.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.63 0.425 0.43 0.59 0.43 0.28 0.36 -
P/RPS 0.86 1.54 1.26 14.33 5.63 5.17 5.95 -27.54%
P/EPS 2.54 10.29 7.19 98.33 36.44 35.44 171.43 -50.42%
EY 39.43 9.72 13.91 1.02 2.74 2.82 0.58 101.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.55 0.82 0.62 0.43 0.47 2.33%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 30/05/13 31/05/12 20/05/11 25/05/10 22/05/09 29/05/08 -
Price 0.715 0.48 0.44 0.56 0.41 0.30 0.40 -
P/RPS 0.98 1.74 1.29 13.60 5.37 5.54 6.61 -27.23%
P/EPS 2.88 11.62 7.36 93.33 34.75 37.97 190.48 -50.25%
EY 34.74 8.60 13.59 1.07 2.88 2.63 0.53 100.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 0.56 0.78 0.59 0.46 0.52 2.97%

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