[SEAL] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 25.39%
YoY- 17.36%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 287,089 371,846 241,976 227,660 183,300 186,806 161,140 47.11%
PBT 159,511 222,833 99,572 85,748 52,814 58,128 44,486 134.81%
Tax -44,081 -55,316 -28,920 -34,064 -18,036 -16,733 -14,940 106.12%
NP 115,430 167,517 70,652 51,684 34,778 41,394 29,546 148.67%
-
NP to SH 59,392 89,210 26,618 24,552 19,581 24,369 18,736 116.24%
-
Tax Rate 27.64% 24.82% 29.04% 39.73% 34.15% 28.79% 33.58% -
Total Cost 171,659 204,329 171,324 175,976 148,522 145,412 131,594 19.44%
-
Net Worth 243,852 250,365 196,291 190,191 183,513 181,473 172,682 25.94%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 243,852 250,365 196,291 190,191 183,513 181,473 172,682 25.94%
NOSH 215,798 215,832 215,705 216,126 215,898 216,040 215,852 -0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 40.21% 45.05% 29.20% 22.70% 18.97% 22.16% 18.34% -
ROE 24.36% 35.63% 13.56% 12.91% 10.67% 13.43% 10.85% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 133.04 172.29 112.18 105.34 84.90 86.47 74.65 47.15%
EPS 27.52 41.33 12.34 11.36 9.07 11.28 8.68 116.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.16 0.91 0.88 0.85 0.84 0.80 25.96%
Adjusted Per Share Value based on latest NOSH - 216,126
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 68.31 88.47 57.57 54.17 43.61 44.45 38.34 47.12%
EPS 14.13 21.23 6.33 5.84 4.66 5.80 4.46 116.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5802 0.5957 0.467 0.4525 0.4366 0.4318 0.4109 25.94%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.29 0.63 0.54 0.50 0.515 0.425 0.46 -
P/RPS 0.97 0.37 0.48 0.47 0.61 0.49 0.62 34.87%
P/EPS 4.69 1.52 4.38 4.40 5.68 3.77 5.30 -7.84%
EY 21.33 65.61 22.85 22.72 17.61 26.54 18.87 8.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.54 0.59 0.57 0.61 0.51 0.58 57.10%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 30/05/14 26/02/14 29/11/13 29/08/13 30/05/13 28/02/13 -
Price 1.31 0.715 0.61 0.525 0.495 0.48 0.43 -
P/RPS 0.98 0.42 0.54 0.50 0.58 0.56 0.58 41.99%
P/EPS 4.76 1.73 4.94 4.62 5.46 4.26 4.95 -2.58%
EY 21.01 57.81 20.23 21.64 18.32 23.50 20.19 2.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.62 0.67 0.60 0.58 0.57 0.54 66.71%

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