[SEAL] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 8.41%
YoY- 42.07%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 24,872 287,089 371,846 241,976 227,660 183,300 186,806 -73.89%
PBT 1,332 159,511 222,833 99,572 85,748 52,814 58,128 -91.91%
Tax -1,168 -44,081 -55,316 -28,920 -34,064 -18,036 -16,733 -83.01%
NP 164 115,430 167,517 70,652 51,684 34,778 41,394 -97.48%
-
NP to SH 936 59,392 89,210 26,618 24,552 19,581 24,369 -88.59%
-
Tax Rate 87.69% 27.64% 24.82% 29.04% 39.73% 34.15% 28.79% -
Total Cost 24,708 171,659 204,329 171,324 175,976 148,522 145,412 -69.28%
-
Net Worth 240,381 243,852 250,365 196,291 190,191 183,513 181,473 20.59%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 240,381 243,852 250,365 196,291 190,191 183,513 181,473 20.59%
NOSH 212,727 215,798 215,832 215,705 216,126 215,898 216,040 -1.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.66% 40.21% 45.05% 29.20% 22.70% 18.97% 22.16% -
ROE 0.39% 24.36% 35.63% 13.56% 12.91% 10.67% 13.43% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.69 133.04 172.29 112.18 105.34 84.90 86.47 -73.62%
EPS 0.44 27.52 41.33 12.34 11.36 9.07 11.28 -88.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.13 1.16 0.91 0.88 0.85 0.84 21.83%
Adjusted Per Share Value based on latest NOSH - 215,993
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.92 68.31 88.47 57.57 54.17 43.61 44.45 -73.88%
EPS 0.22 14.13 21.23 6.33 5.84 4.66 5.80 -88.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5719 0.5802 0.5957 0.467 0.4525 0.4366 0.4318 20.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.05 1.29 0.63 0.54 0.50 0.515 0.425 -
P/RPS 8.98 0.97 0.37 0.48 0.47 0.61 0.49 593.88%
P/EPS 238.64 4.69 1.52 4.38 4.40 5.68 3.77 1484.30%
EY 0.42 21.33 65.61 22.85 22.72 17.61 26.54 -93.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.14 0.54 0.59 0.57 0.61 0.51 49.20%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 27/08/14 30/05/14 26/02/14 29/11/13 29/08/13 30/05/13 -
Price 0.855 1.31 0.715 0.61 0.525 0.495 0.48 -
P/RPS 7.31 0.98 0.42 0.54 0.50 0.58 0.56 453.52%
P/EPS 194.32 4.76 1.73 4.94 4.62 5.46 4.26 1173.68%
EY 0.51 21.01 57.81 20.23 21.64 18.32 23.50 -92.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.16 0.62 0.67 0.60 0.58 0.57 21.12%

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