[SEAL] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -10.44%
YoY- 169.74%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 227,660 183,300 186,806 161,140 148,588 122,684 118,481 54.49%
PBT 85,748 52,814 58,128 44,486 47,444 42,514 38,742 69.75%
Tax -34,064 -18,036 -16,733 -14,940 -12,080 -13,427 -7,360 177.46%
NP 51,684 34,778 41,394 29,546 35,364 29,087 31,382 39.41%
-
NP to SH 24,552 19,581 24,369 18,736 20,920 17,736 20,317 13.44%
-
Tax Rate 39.73% 34.15% 28.79% 33.58% 25.46% 31.58% 19.00% -
Total Cost 175,976 148,522 145,412 131,594 113,224 93,597 87,098 59.75%
-
Net Worth 190,191 183,513 181,473 172,682 168,570 150,193 153,561 15.31%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 190,191 183,513 181,473 172,682 168,570 150,193 153,561 15.31%
NOSH 216,126 215,898 216,040 215,852 216,115 197,622 196,873 6.41%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.70% 18.97% 22.16% 18.34% 23.80% 23.71% 26.49% -
ROE 12.91% 10.67% 13.43% 10.85% 12.41% 11.81% 13.23% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 105.34 84.90 86.47 74.65 68.75 62.08 60.18 45.19%
EPS 11.36 9.07 11.28 8.68 9.68 8.98 10.32 6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 0.84 0.80 0.78 0.76 0.78 8.36%
Adjusted Per Share Value based on latest NOSH - 215,520
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 54.17 43.61 44.45 38.34 35.35 29.19 28.19 54.50%
EPS 5.84 4.66 5.80 4.46 4.98 4.22 4.83 13.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4525 0.4366 0.4318 0.4109 0.4011 0.3573 0.3654 15.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.50 0.515 0.425 0.46 0.46 0.49 0.43 -
P/RPS 0.47 0.61 0.49 0.62 0.67 0.79 0.71 -24.02%
P/EPS 4.40 5.68 3.77 5.30 4.75 5.46 4.17 3.64%
EY 22.72 17.61 26.54 18.87 21.04 18.32 24.00 -3.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.51 0.58 0.59 0.64 0.55 2.40%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 30/05/13 28/02/13 28/11/12 29/08/12 31/05/12 -
Price 0.525 0.495 0.48 0.43 0.46 0.56 0.44 -
P/RPS 0.50 0.58 0.56 0.58 0.67 0.90 0.73 -22.28%
P/EPS 4.62 5.46 4.26 4.95 4.75 6.24 4.26 5.55%
EY 21.64 18.32 23.50 20.19 21.04 16.03 23.45 -5.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.57 0.54 0.59 0.74 0.56 4.70%

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