[SEAL] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -10.89%
YoY- -13.04%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 223,718 181,481 55,506 45,129 35,207 38,068 60,766 24.23%
PBT 80,357 61,676 7,933 8,515 8,456 -19,642 9,485 42.73%
Tax -25,026 -20,897 -2,193 -3,497 -1,910 -2,181 -3,839 36.63%
NP 55,331 40,779 5,740 5,018 6,546 -21,823 5,646 46.23%
-
NP to SH 23,521 23,631 6,240 5,653 6,501 -23,054 6,009 25.51%
-
Tax Rate 31.14% 33.88% 27.64% 41.07% 22.59% - 40.47% -
Total Cost 168,387 140,702 49,766 40,111 28,661 59,891 55,120 20.43%
-
Net Worth 196,554 172,416 142,738 127,205 121,588 115,351 140,130 5.79%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 196,554 172,416 142,738 127,205 121,588 115,351 140,130 5.79%
NOSH 215,993 215,520 198,247 179,162 178,807 180,236 184,382 2.66%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 24.73% 22.47% 10.34% 11.12% 18.59% -57.33% 9.29% -
ROE 11.97% 13.71% 4.37% 4.44% 5.35% -19.99% 4.29% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 103.58 84.21 28.00 25.19 19.69 21.12 32.96 21.00%
EPS 10.89 10.96 3.15 3.16 3.64 -12.79 3.26 22.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.80 0.72 0.71 0.68 0.64 0.76 3.04%
Adjusted Per Share Value based on latest NOSH - 179,162
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 53.23 43.18 13.21 10.74 8.38 9.06 14.46 24.23%
EPS 5.60 5.62 1.48 1.34 1.55 -5.49 1.43 25.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4677 0.4102 0.3396 0.3027 0.2893 0.2744 0.3334 5.79%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.54 0.46 0.44 0.41 0.40 0.30 0.40 -
P/RPS 0.52 0.55 1.57 1.63 2.03 1.42 1.21 -13.11%
P/EPS 4.96 4.20 13.98 12.99 11.00 -2.35 12.27 -13.99%
EY 20.17 23.84 7.15 7.70 9.09 -42.64 8.15 16.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.61 0.58 0.59 0.47 0.53 1.80%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 28/02/13 29/02/12 28/02/11 24/02/10 27/02/09 27/02/08 -
Price 0.61 0.43 0.44 0.41 0.40 0.25 0.36 -
P/RPS 0.59 0.51 1.57 1.63 2.03 1.18 1.09 -9.71%
P/EPS 5.60 3.92 13.98 12.99 11.00 -1.95 11.05 -10.70%
EY 17.85 25.50 7.15 7.70 9.09 -51.16 9.05 11.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.54 0.61 0.58 0.59 0.39 0.47 6.08%

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