[SEAL] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 12.03%
YoY- -16.61%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 148,588 122,684 118,481 43,546 48,160 51,821 33,980 166.68%
PBT 47,444 42,514 38,742 6,162 5,460 8,898 6,434 277.47%
Tax -12,080 -13,427 -7,360 0 0 -2,193 108 -
NP 35,364 29,087 31,382 6,162 5,460 6,705 6,542 207.06%
-
NP to SH 20,920 17,736 20,317 6,946 6,200 6,932 6,990 107.26%
-
Tax Rate 25.46% 31.58% 19.00% 0.00% 0.00% 24.65% -1.68% -
Total Cost 113,224 93,597 87,098 37,384 42,700 45,116 27,437 156.61%
-
Net Worth 168,570 150,193 153,561 142,077 139,303 126,546 128,838 19.56%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 168,570 150,193 153,561 142,077 139,303 126,546 128,838 19.56%
NOSH 216,115 197,622 196,873 197,329 196,202 180,781 178,941 13.37%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 23.80% 23.71% 26.49% 14.15% 11.34% 12.94% 19.25% -
ROE 12.41% 11.81% 13.23% 4.89% 4.45% 5.48% 5.43% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 68.75 62.08 60.18 22.07 24.55 28.67 18.99 135.22%
EPS 9.68 8.98 10.32 3.52 3.16 3.84 3.91 82.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.78 0.72 0.71 0.70 0.72 5.46%
Adjusted Per Share Value based on latest NOSH - 198,247
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 35.35 29.19 28.19 10.36 11.46 12.33 8.08 166.77%
EPS 4.98 4.22 4.83 1.65 1.48 1.65 1.66 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4011 0.3573 0.3654 0.338 0.3314 0.3011 0.3065 19.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.46 0.49 0.43 0.44 0.41 0.47 0.59 -
P/RPS 0.67 0.79 0.71 1.99 1.67 1.64 3.11 -63.96%
P/EPS 4.75 5.46 4.17 12.50 12.97 12.26 15.10 -53.64%
EY 21.04 18.32 24.00 8.00 7.71 8.16 6.62 115.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.55 0.61 0.58 0.67 0.82 -19.65%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 31/05/12 29/02/12 30/11/11 29/08/11 20/05/11 -
Price 0.46 0.56 0.44 0.44 0.43 0.41 0.56 -
P/RPS 0.67 0.90 0.73 1.99 1.75 1.43 2.95 -62.67%
P/EPS 4.75 6.24 4.26 12.50 13.61 10.69 14.33 -52.00%
EY 21.04 16.03 23.45 8.00 7.35 9.35 6.98 108.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.74 0.56 0.61 0.61 0.59 0.78 -16.93%

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