[SEALINK] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 12.5%
YoY- -50.9%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 144,947 173,540 161,441 129,955 246,795 170,678 208,962 -5.91%
PBT -10,507 8,668 -6,403 17,790 32,010 35,352 60,615 -
Tax 10,673 392 -3,700 -4,785 -5,524 -3,316 -10,795 -
NP 166 9,060 -10,103 13,005 26,486 32,036 49,820 -61.33%
-
NP to SH 166 9,060 -10,103 13,005 26,486 32,036 49,820 -61.33%
-
Tax Rate - -4.52% - 26.90% 17.26% 9.38% 17.81% -
Total Cost 144,781 164,480 171,544 116,950 220,309 138,642 159,142 -1.56%
-
Net Worth 509,999 449,999 449,999 449,999 445,580 440,159 419,115 3.32%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 5,000 13,464 19,980 19,986 -
Div Payout % - - - 38.45% 50.83% 62.37% 40.12% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 509,999 449,999 449,999 449,999 445,580 440,159 419,115 3.32%
NOSH 500,000 500,000 500,000 500,000 500,652 523,999 498,947 0.03%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.11% 5.22% -6.26% 10.01% 10.73% 18.77% 23.84% -
ROE 0.03% 2.01% -2.25% 2.89% 5.94% 7.28% 11.89% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 28.99 34.71 32.29 25.99 49.29 32.57 41.88 -5.94%
EPS 0.03 1.81 -2.02 2.60 5.29 6.11 9.99 -61.99%
DPS 0.00 0.00 0.00 1.00 2.70 3.81 4.00 -
NAPS 1.02 0.90 0.90 0.90 0.89 0.84 0.84 3.28%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 28.99 34.71 32.29 25.99 49.36 34.14 41.79 -5.91%
EPS 0.03 1.81 -2.02 2.60 5.30 6.41 9.96 -61.98%
DPS 0.00 0.00 0.00 1.00 2.69 4.00 4.00 -
NAPS 1.02 0.90 0.90 0.90 0.8912 0.8803 0.8382 3.32%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.29 0.49 0.325 0.38 0.46 0.60 0.74 -
P/RPS 1.00 1.41 1.01 1.46 0.93 1.84 1.77 -9.07%
P/EPS 873.49 27.04 -16.08 14.61 8.70 9.81 7.41 121.35%
EY 0.11 3.70 -6.22 6.84 11.50 10.19 13.49 -55.11%
DY 0.00 0.00 0.00 2.63 5.87 6.36 5.41 -
P/NAPS 0.28 0.54 0.36 0.42 0.52 0.71 0.88 -17.36%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 18/11/14 19/11/13 23/11/12 24/11/11 30/11/10 23/11/09 -
Price 0.285 0.42 0.425 0.37 0.45 0.62 0.69 -
P/RPS 0.98 1.21 1.32 1.42 0.91 1.90 1.65 -8.31%
P/EPS 858.43 23.18 -21.03 14.23 8.51 10.14 6.91 123.29%
EY 0.12 4.31 -4.75 7.03 11.76 9.86 14.47 -54.99%
DY 0.00 0.00 0.00 2.70 6.00 6.15 5.80 -
P/NAPS 0.28 0.47 0.47 0.41 0.51 0.74 0.82 -16.38%

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