[SEAL] YoY TTM Result on 30-Sep-2010 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -8.85%
YoY- -27.04%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 203,068 147,791 57,435 40,676 38,649 37,093 54,282 24.56%
PBT 62,390 53,010 9,412 9,197 10,547 -24,167 4,962 52.43%
Tax -23,532 -16,447 -2,193 -3,497 -1,910 -2,181 -3,839 35.24%
NP 38,858 36,563 7,219 5,700 8,637 -26,348 1,123 80.41%
-
NP to SH 20,488 21,416 7,524 6,344 8,695 -27,505 1,245 59.41%
-
Tax Rate 37.72% 31.03% 23.30% 38.02% 18.11% - 77.37% -
Total Cost 164,210 111,228 50,216 34,976 30,012 63,441 53,159 20.65%
-
Net Worth 190,191 168,570 139,303 122,411 118,050 110,482 135,374 5.82%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 190,191 168,570 139,303 122,411 118,050 110,482 135,374 5.82%
NOSH 216,126 216,115 196,202 177,407 178,863 181,119 180,499 3.04%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 19.14% 24.74% 12.57% 14.01% 22.35% -71.03% 2.07% -
ROE 10.77% 12.70% 5.40% 5.18% 7.37% -24.90% 0.92% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 93.96 68.39 29.27 22.93 21.61 20.48 30.07 20.89%
EPS 9.48 9.91 3.83 3.58 4.86 -15.19 0.69 54.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.78 0.71 0.69 0.66 0.61 0.75 2.69%
Adjusted Per Share Value based on latest NOSH - 177,407
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 48.31 35.16 13.67 9.68 9.20 8.83 12.92 24.55%
EPS 4.87 5.10 1.79 1.51 2.07 -6.54 0.30 59.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4525 0.4011 0.3314 0.2912 0.2809 0.2629 0.3221 5.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.50 0.46 0.41 0.39 0.31 0.37 0.46 -
P/RPS 0.53 0.67 1.40 1.70 1.43 1.81 1.53 -16.18%
P/EPS 5.27 4.64 10.69 10.91 6.38 -2.44 66.69 -34.46%
EY 18.96 21.54 9.35 9.17 15.68 -41.04 1.50 52.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.58 0.57 0.47 0.61 0.61 -1.12%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 28/11/12 30/11/11 30/11/10 26/11/09 20/11/08 30/11/07 -
Price 0.525 0.46 0.43 0.41 0.35 0.33 0.42 -
P/RPS 0.56 0.67 1.47 1.79 1.62 1.61 1.40 -14.15%
P/EPS 5.54 4.64 11.21 11.47 7.20 -2.17 60.89 -32.91%
EY 18.06 21.54 8.92 8.72 13.89 -46.02 1.64 49.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.61 0.59 0.53 0.54 0.56 1.15%

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