[SEAL] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -34.06%
YoY- -35.15%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 39,914 35,438 25,746 22,656 38,577 34,556 32,486 14.75%
PBT 10,228 10,485 11,518 7,528 12,695 14,778 19,996 -36.11%
Tax -3,497 13 0 0 -1,910 50 0 -
NP 6,731 10,498 11,518 7,528 10,785 14,829 19,996 -51.70%
-
NP to SH 6,960 10,121 10,944 6,296 9,548 13,241 17,038 -45.03%
-
Tax Rate 34.19% -0.12% 0.00% 0.00% 15.05% -0.34% 0.00% -
Total Cost 33,183 24,940 14,228 15,128 27,792 19,726 12,490 92.16%
-
Net Worth 123,458 123,532 121,600 118,050 116,963 117,153 115,511 4.54%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 123,458 123,532 121,600 118,050 116,963 117,153 115,511 4.54%
NOSH 178,925 179,033 178,823 178,863 179,943 180,235 180,487 -0.57%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.86% 29.62% 44.74% 33.23% 27.96% 42.91% 61.55% -
ROE 5.64% 8.19% 9.00% 5.33% 8.16% 11.30% 14.75% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 22.31 19.79 14.40 12.67 21.44 19.17 18.00 15.43%
EPS 3.89 5.65 6.12 3.52 5.30 7.35 9.44 -44.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.68 0.66 0.65 0.65 0.64 5.15%
Adjusted Per Share Value based on latest NOSH - 178,863
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.50 8.43 6.13 5.39 9.18 8.22 7.73 14.77%
EPS 1.66 2.41 2.60 1.50 2.27 3.15 4.05 -44.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2937 0.2939 0.2893 0.2809 0.2783 0.2787 0.2748 4.54%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.40 0.43 0.40 0.31 0.28 0.28 0.30 -
P/RPS 1.79 2.17 2.78 2.45 1.31 1.46 1.67 4.74%
P/EPS 10.28 7.61 6.54 8.81 5.28 3.81 3.18 119.10%
EY 9.72 13.15 15.30 11.35 18.95 26.24 31.47 -54.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.59 0.47 0.43 0.43 0.47 15.09%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 25/05/10 24/02/10 26/11/09 27/08/09 22/05/09 27/02/09 -
Price 0.38 0.41 0.40 0.35 0.35 0.30 0.25 -
P/RPS 1.70 2.07 2.78 2.76 1.63 1.56 1.39 14.40%
P/EPS 9.77 7.25 6.54 9.94 6.60 4.08 2.65 139.22%
EY 10.24 13.79 15.30 10.06 15.16 24.49 37.76 -58.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.59 0.53 0.54 0.46 0.39 25.83%

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