[SEAL] YoY TTM Result on 30-Jun-2011 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 50.3%
YoY- -0.4%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 288,971 183,300 122,684 51,821 39,914 38,577 38,994 39.60%
PBT 159,511 52,814 42,514 8,898 10,228 12,695 -28,083 -
Tax -44,081 -18,036 -13,427 -2,193 -3,497 -1,910 -2,181 65.00%
NP 115,430 34,778 29,087 6,705 6,731 10,785 -30,264 -
-
NP to SH 59,393 19,580 17,736 6,932 6,960 9,548 -29,571 -
-
Tax Rate 27.64% 34.15% 31.58% 24.65% 34.19% 15.05% - -
Total Cost 173,541 148,522 93,597 45,116 33,183 27,792 69,258 16.53%
-
Net Worth 246,501 184,874 155,077 130,692 124,409 122,199 107,850 14.76%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 246,501 184,874 155,077 130,692 124,409 122,199 107,850 14.76%
NOSH 216,229 217,499 204,049 186,703 180,303 187,999 182,797 2.83%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 39.95% 18.97% 23.71% 12.94% 16.86% 27.96% -77.61% -
ROE 24.09% 10.59% 11.44% 5.30% 5.59% 7.81% -27.42% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 133.64 84.28 60.12 27.76 22.14 20.52 21.33 35.75%
EPS 27.47 9.00 8.69 3.71 3.86 5.08 -16.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.85 0.76 0.70 0.69 0.65 0.59 11.59%
Adjusted Per Share Value based on latest NOSH - 186,703
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 68.75 43.61 29.19 12.33 9.50 9.18 9.28 39.60%
EPS 14.13 4.66 4.22 1.65 1.66 2.27 -7.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5865 0.4399 0.369 0.3109 0.296 0.2907 0.2566 14.76%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.29 0.515 0.49 0.47 0.40 0.28 0.33 -
P/RPS 0.97 0.61 0.81 1.69 1.81 1.36 1.55 -7.51%
P/EPS 4.70 5.72 5.64 12.66 10.36 5.51 -2.04 -
EY 21.29 17.48 17.74 7.90 9.65 18.14 -49.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.61 0.64 0.67 0.58 0.43 0.56 12.40%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 29/08/13 29/08/12 29/08/11 30/08/10 27/08/09 27/08/08 -
Price 1.31 0.495 0.56 0.41 0.38 0.35 0.32 -
P/RPS 0.98 0.59 0.93 1.48 1.72 1.71 1.50 -6.84%
P/EPS 4.77 5.50 6.44 11.04 9.84 6.89 -1.98 -
EY 20.97 18.19 15.52 9.06 10.16 14.51 -50.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.58 0.74 0.59 0.55 0.54 0.54 13.42%

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