[SEAL] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 30.07%
YoY- 19.94%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 241,976 227,660 183,300 186,806 161,140 148,588 122,684 57.07%
PBT 99,572 85,748 52,814 58,128 44,486 47,444 42,514 76.08%
Tax -28,920 -34,064 -18,036 -16,733 -14,940 -12,080 -13,427 66.54%
NP 70,652 51,684 34,778 41,394 29,546 35,364 29,087 80.40%
-
NP to SH 26,618 24,552 19,581 24,369 18,736 20,920 17,736 30.98%
-
Tax Rate 29.04% 39.73% 34.15% 28.79% 33.58% 25.46% 31.58% -
Total Cost 171,324 175,976 148,522 145,412 131,594 113,224 93,597 49.47%
-
Net Worth 196,291 190,191 183,513 181,473 172,682 168,570 150,193 19.47%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 196,291 190,191 183,513 181,473 172,682 168,570 150,193 19.47%
NOSH 215,705 216,126 215,898 216,040 215,852 216,115 197,622 5.99%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 29.20% 22.70% 18.97% 22.16% 18.34% 23.80% 23.71% -
ROE 13.56% 12.91% 10.67% 13.43% 10.85% 12.41% 11.81% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 112.18 105.34 84.90 86.47 74.65 68.75 62.08 48.19%
EPS 12.34 11.36 9.07 11.28 8.68 9.68 8.98 23.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.85 0.84 0.80 0.78 0.76 12.72%
Adjusted Per Share Value based on latest NOSH - 215,714
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.57 54.17 43.61 44.45 38.34 35.35 29.19 57.07%
EPS 6.33 5.84 4.66 5.80 4.46 4.98 4.22 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.467 0.4525 0.4366 0.4318 0.4109 0.4011 0.3573 19.48%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.54 0.50 0.515 0.425 0.46 0.46 0.49 -
P/RPS 0.48 0.47 0.61 0.49 0.62 0.67 0.79 -28.19%
P/EPS 4.38 4.40 5.68 3.77 5.30 4.75 5.46 -13.63%
EY 22.85 22.72 17.61 26.54 18.87 21.04 18.32 15.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.61 0.51 0.58 0.59 0.64 -5.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 29/08/13 30/05/13 28/02/13 28/11/12 29/08/12 -
Price 0.61 0.525 0.495 0.48 0.43 0.46 0.56 -
P/RPS 0.54 0.50 0.58 0.56 0.58 0.67 0.90 -28.79%
P/EPS 4.94 4.62 5.46 4.26 4.95 4.75 6.24 -14.38%
EY 20.23 21.64 18.32 23.50 20.19 21.04 16.03 16.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 0.58 0.57 0.54 0.59 0.74 -6.39%

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