[SEAL] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 92.98%
YoY- -110.17%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 47,055 16,099 14,356 25,243 67,196 129,148 106,743 -12.75%
PBT 13,870 3,113 2,682 10,021 12,761 33,024 13,118 0.93%
Tax -4,508 -1,504 -3,414 -2,462 -4,764 -8,641 -7,805 -8.73%
NP 9,362 1,609 -732 7,559 7,997 24,383 5,313 9.89%
-
NP to SH 9,535 1,420 -759 7,466 7,950 24,317 -3,962 -
-
Tax Rate 32.50% 48.31% 127.29% 24.57% 37.33% 26.17% 59.50% -
Total Cost 37,693 14,490 15,088 17,684 59,199 104,765 101,430 -15.20%
-
Net Worth 357,717 310,306 288,098 296,557 289,208 282,096 256,020 5.73%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 357,717 310,306 288,098 296,557 289,208 282,096 256,020 5.73%
NOSH 420,301 289,022 289,022 242,952 242,952 242,952 242,952 9.56%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 19.90% 9.99% -5.10% 29.94% 11.90% 18.88% 4.98% -
ROE 2.67% 0.46% -0.26% 2.52% 2.75% 8.62% -1.55% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.21 5.69 5.44 10.65 28.35 54.48 45.03 -20.67%
EPS 2.27 0.50 -0.29 3.15 3.35 10.26 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.852 1.096 1.091 1.251 1.22 1.19 1.08 -3.87%
Adjusted Per Share Value based on latest NOSH - 289,022
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.20 3.83 3.42 6.01 15.99 30.73 25.40 -12.75%
EPS 2.27 0.34 -0.18 1.78 1.89 5.79 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8511 0.7383 0.6855 0.7056 0.6881 0.6712 0.6091 5.73%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.41 0.235 0.30 0.38 0.32 0.315 0.425 -
P/RPS 3.66 4.13 5.52 3.57 1.13 0.58 0.94 25.41%
P/EPS 18.05 46.86 -104.37 12.07 9.54 3.07 -25.43 -
EY 5.54 2.13 -0.96 8.29 10.48 32.56 -3.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.21 0.27 0.30 0.26 0.26 0.39 3.51%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 23/02/23 23/02/22 25/02/21 24/02/20 21/02/19 28/02/18 -
Price 0.535 0.255 0.27 0.335 0.29 0.365 0.43 -
P/RPS 4.77 4.48 4.97 3.15 1.02 0.67 0.95 30.84%
P/EPS 23.56 50.84 -93.94 10.64 8.65 3.56 -25.73 -
EY 4.24 1.97 -1.06 9.40 11.56 28.10 -3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.23 0.25 0.27 0.24 0.31 0.40 7.86%

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