[SEAL] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 10.34%
YoY- 278.7%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 64,232 180,120 223,718 181,481 55,506 45,129 35,207 10.53%
PBT 8,136 111,466 80,357 61,676 7,933 8,515 8,456 -0.64%
Tax -11,584 -30,493 -25,026 -20,897 -2,193 -3,497 -1,910 35.02%
NP -3,448 80,973 55,331 40,779 5,740 5,018 6,546 -
-
NP to SH -2,776 47,331 23,521 23,631 6,240 5,653 6,501 -
-
Tax Rate 142.38% 27.36% 31.14% 33.88% 27.64% 41.07% 22.59% -
Total Cost 67,680 99,147 168,387 140,702 49,766 40,111 28,661 15.38%
-
Net Worth 240,133 245,706 196,554 172,416 142,738 127,205 121,588 12.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 240,133 245,706 196,554 172,416 142,738 127,205 121,588 12.00%
NOSH 214,404 215,531 215,993 215,520 198,247 179,162 178,807 3.07%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -5.37% 44.96% 24.73% 22.47% 10.34% 11.12% 18.59% -
ROE -1.16% 19.26% 11.97% 13.71% 4.37% 4.44% 5.35% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 29.96 83.57 103.58 84.21 28.00 25.19 19.69 7.24%
EPS -1.29 21.96 10.89 10.96 3.15 3.16 3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.14 0.91 0.80 0.72 0.71 0.68 8.66%
Adjusted Per Share Value based on latest NOSH - 215,520
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.28 42.86 53.23 43.18 13.21 10.74 8.38 10.52%
EPS -0.66 11.26 5.60 5.62 1.48 1.34 1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5713 0.5846 0.4677 0.4102 0.3396 0.3027 0.2893 12.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.495 0.65 0.54 0.46 0.44 0.41 0.40 -
P/RPS 1.65 0.78 0.52 0.55 1.57 1.63 2.03 -3.39%
P/EPS -38.23 2.96 4.96 4.20 13.98 12.99 11.00 -
EY -2.62 33.78 20.17 23.84 7.15 7.70 9.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.57 0.59 0.58 0.61 0.58 0.59 -4.76%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 26/02/14 28/02/13 29/02/12 28/02/11 24/02/10 -
Price 0.505 0.695 0.61 0.43 0.44 0.41 0.40 -
P/RPS 1.69 0.83 0.59 0.51 1.57 1.63 2.03 -3.00%
P/EPS -39.00 3.16 5.60 3.92 13.98 12.99 11.00 -
EY -2.56 31.60 17.85 25.50 7.15 7.70 9.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.61 0.67 0.54 0.61 0.58 0.59 -4.41%

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