[SEAL] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 190.0%
YoY- 228.33%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 79,261 68,474 30,856 322,080 173,928 115,197 38,820 12.62%
PBT 11,219 7,957 -4,734 176,343 57,053 33,129 7,190 7.68%
Tax -4,498 -10,498 -5,458 -46,973 -20,457 -7,794 -3,426 4.63%
NP 6,721 -2,541 -10,192 129,370 36,596 25,335 3,764 10.13%
-
NP to SH 3,037 -2,610 -6,459 68,211 20,775 16,927 4,612 -6.72%
-
Tax Rate 40.09% 131.93% - 26.64% 35.86% 23.53% 47.65% -
Total Cost 72,540 71,015 41,048 192,710 137,332 89,862 35,056 12.87%
-
Net Worth 250,705 280,000 241,933 250,301 181,199 153,456 129,359 11.64%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 250,705 280,000 241,933 250,301 181,199 153,456 129,359 11.64%
NOSH 242,952 250,000 212,222 215,776 215,714 196,739 179,666 5.15%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 8.48% -3.71% -33.03% 40.17% 21.04% 21.99% 9.70% -
ROE 1.21% -0.93% -2.67% 27.25% 11.47% 11.03% 3.57% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 35.41 27.39 14.54 149.27 80.63 58.55 21.61 8.57%
EPS 1.36 -1.04 -3.04 31.61 9.63 8.60 2.57 -10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.14 1.16 0.84 0.78 0.72 7.63%
Adjusted Per Share Value based on latest NOSH - 215,776
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 18.86 16.29 7.34 76.63 41.38 27.41 9.24 12.61%
EPS 0.72 -0.62 -1.54 16.23 4.94 4.03 1.10 -6.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5965 0.6662 0.5756 0.5955 0.4311 0.3651 0.3078 11.64%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.48 0.485 0.625 0.63 0.425 0.43 0.59 -
P/RPS 1.36 1.77 4.30 0.42 0.53 0.73 2.73 -10.95%
P/EPS 35.38 -46.46 -20.54 1.99 4.41 5.00 22.98 7.44%
EY 2.83 -2.15 -4.87 50.18 22.66 20.01 4.35 -6.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.55 0.54 0.51 0.55 0.82 -10.19%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 31/05/16 26/05/15 30/05/14 30/05/13 31/05/12 20/05/11 -
Price 0.44 0.47 0.61 0.715 0.48 0.44 0.56 -
P/RPS 1.24 1.72 4.20 0.48 0.60 0.75 2.59 -11.54%
P/EPS 32.43 -45.02 -20.04 2.26 4.98 5.11 21.82 6.82%
EY 3.08 -2.22 -4.99 44.21 20.06 19.55 4.58 -6.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.54 0.62 0.57 0.56 0.78 -10.90%

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