[SEAL] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 8.54%
YoY- 18.6%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 238,274 203,068 147,791 57,435 40,676 38,649 37,093 36.32%
PBT 138,407 62,390 53,010 9,412 9,197 10,547 -24,167 -
Tax -35,857 -23,532 -16,447 -2,193 -3,497 -1,910 -2,181 59.42%
NP 102,550 38,858 36,563 7,219 5,700 8,637 -26,348 -
-
NP to SH 53,489 20,488 21,416 7,524 6,344 8,695 -27,505 -
-
Tax Rate 25.91% 37.72% 31.03% 23.30% 38.02% 18.11% - -
Total Cost 135,724 164,210 111,228 50,216 34,976 30,012 63,441 13.50%
-
Net Worth 240,381 190,191 168,570 139,303 122,411 118,050 110,482 13.82%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 240,381 190,191 168,570 139,303 122,411 118,050 110,482 13.82%
NOSH 212,727 216,126 216,115 196,202 177,407 178,863 181,119 2.71%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 43.04% 19.14% 24.74% 12.57% 14.01% 22.35% -71.03% -
ROE 22.25% 10.77% 12.70% 5.40% 5.18% 7.37% -24.90% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 112.01 93.96 68.39 29.27 22.93 21.61 20.48 32.71%
EPS 25.14 9.48 9.91 3.83 3.58 4.86 -15.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.88 0.78 0.71 0.69 0.66 0.61 10.81%
Adjusted Per Share Value based on latest NOSH - 196,202
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 56.69 48.31 35.16 13.67 9.68 9.20 8.83 36.31%
EPS 12.73 4.87 5.10 1.79 1.51 2.07 -6.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5719 0.4525 0.4011 0.3314 0.2912 0.2809 0.2629 13.82%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.05 0.50 0.46 0.41 0.39 0.31 0.37 -
P/RPS 0.94 0.53 0.67 1.40 1.70 1.43 1.81 -10.34%
P/EPS 4.18 5.27 4.64 10.69 10.91 6.38 -2.44 -
EY 23.95 18.96 21.54 9.35 9.17 15.68 -41.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.57 0.59 0.58 0.57 0.47 0.61 7.27%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 29/11/13 28/11/12 30/11/11 30/11/10 26/11/09 20/11/08 -
Price 0.855 0.525 0.46 0.43 0.41 0.35 0.33 -
P/RPS 0.76 0.56 0.67 1.47 1.79 1.62 1.61 -11.75%
P/EPS 3.40 5.54 4.64 11.21 11.47 7.20 -2.17 -
EY 29.41 18.06 21.54 8.92 8.72 13.89 -46.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.60 0.59 0.61 0.59 0.53 0.54 5.85%

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