[SEAL] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 257.37%
YoY- 1023.37%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 100,229 101,800 108,532 124,596 131,872 146,132 113,980 -8.23%
PBT 28,041 29,542 39,296 74,204 18,675 21,142 10,598 91.64%
Tax -8,197 -9,041 -10,884 -20,536 -4,092 -5,269 -1,786 176.94%
NP 19,844 20,501 28,412 53,668 14,583 15,873 8,812 72.06%
-
NP to SH 19,803 20,454 28,348 53,652 15,013 16,460 9,740 60.69%
-
Tax Rate 29.23% 30.60% 27.70% 27.68% 21.91% 24.92% 16.85% -
Total Cost 80,385 81,298 80,120 70,928 117,289 130,258 105,168 -16.44%
-
Net Worth 286,837 282,096 282,096 279,726 267,873 265,502 256,020 7.89%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 286,837 282,096 282,096 279,726 267,873 265,502 256,020 7.89%
NOSH 242,952 242,952 242,952 242,952 242,952 242,952 242,952 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 19.80% 20.14% 26.18% 43.07% 11.06% 10.86% 7.73% -
ROE 6.90% 7.25% 10.05% 19.18% 5.60% 6.20% 3.80% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 42.28 42.94 45.78 52.56 55.63 61.64 48.08 -8.23%
EPS 8.35 8.63 11.96 22.64 6.33 6.95 4.10 60.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.19 1.19 1.18 1.13 1.12 1.08 7.89%
Adjusted Per Share Value based on latest NOSH - 242,952
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 23.85 24.22 25.82 29.64 31.38 34.77 27.12 -8.23%
EPS 4.71 4.87 6.74 12.77 3.57 3.92 2.32 60.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6825 0.6712 0.6712 0.6655 0.6373 0.6317 0.6091 7.90%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.305 0.34 0.315 0.375 0.415 0.40 0.425 -
P/RPS 0.72 0.79 0.69 0.71 0.75 0.65 0.88 -12.55%
P/EPS 3.65 3.94 2.63 1.66 6.55 5.76 10.34 -50.14%
EY 27.39 25.38 37.96 60.35 15.26 17.36 9.67 100.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.26 0.32 0.37 0.36 0.39 -25.71%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 21/02/19 30/11/18 29/08/18 21/05/18 28/02/18 -
Price 0.315 0.31 0.365 0.315 0.38 0.415 0.43 -
P/RPS 0.75 0.72 0.80 0.60 0.68 0.67 0.89 -10.81%
P/EPS 3.77 3.59 3.05 1.39 6.00 5.98 10.47 -49.48%
EY 26.52 27.83 32.76 71.85 16.67 16.73 9.56 97.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.31 0.27 0.34 0.37 0.40 -25.02%

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