[SEAL] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -10.62%
YoY- -175.87%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 46,283 16,366 16,064 32,166 79,360 129,862 99,389 -11.95%
PBT 14,699 5,334 -5,413 17,205 13,016 35,774 9,454 7.62%
Tax -4,442 433 -5,362 -2,840 -4,404 -8,736 -7,863 -9.07%
NP 10,257 5,767 -10,775 14,365 8,612 27,038 1,591 36.40%
-
NP to SH 10,378 5,579 -10,812 14,251 8,556 27,232 -7,952 -
-
Tax Rate 30.22% -8.12% - 16.51% 33.84% 24.42% 83.17% -
Total Cost 36,026 10,599 26,839 17,801 70,748 102,824 97,798 -15.32%
-
Net Worth 335,177 318,070 299,732 303,194 289,208 279,726 253,650 4.75%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 335,177 318,070 299,732 303,194 289,208 279,726 253,650 4.75%
NOSH 379,623 289,022 265,952 242,952 242,952 242,952 242,952 7.71%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 22.16% 35.24% -67.08% 44.66% 10.85% 20.82% 1.60% -
ROE 3.10% 1.75% -3.61% 4.70% 2.96% 9.74% -3.14% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.63 5.65 6.63 13.57 33.48 54.78 41.93 -18.11%
EPS 2.83 1.93 -4.46 6.01 3.61 11.49 -3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.915 1.099 1.237 1.279 1.22 1.18 1.07 -2.57%
Adjusted Per Share Value based on latest NOSH - 265,952
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.01 3.89 3.82 7.65 18.88 30.90 23.65 -11.95%
EPS 2.47 1.33 -2.57 3.39 2.04 6.48 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7975 0.7568 0.7131 0.7214 0.6881 0.6655 0.6035 4.75%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.525 0.20 0.34 0.325 0.30 0.375 0.425 -
P/RPS 4.16 3.54 5.13 2.40 0.90 0.68 1.01 26.59%
P/EPS 18.53 10.38 -7.62 5.41 8.31 3.26 -12.67 -
EY 5.40 9.64 -13.12 18.50 12.03 30.63 -7.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.18 0.27 0.25 0.25 0.32 0.40 6.07%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 24/11/22 22/11/21 25/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.47 0.22 0.325 0.34 0.295 0.315 0.445 -
P/RPS 3.72 3.89 4.90 2.51 0.88 0.58 1.06 23.26%
P/EPS 16.59 11.41 -7.28 5.66 8.17 2.74 -13.27 -
EY 6.03 8.76 -13.73 17.68 12.23 36.47 -7.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.20 0.26 0.27 0.24 0.27 0.42 3.28%

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