[SEALINK] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -3.36%
YoY- -8.3%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 135,800 144,768 208,750 179,253 194,228 202,060 121,764 7.56%
PBT 15,054 22,980 16,911 21,308 21,474 22,780 -4,123 -
Tax -2,546 -4,392 -3,353 -6,421 -6,070 -5,532 -5,871 -42.79%
NP 12,508 18,588 13,558 14,886 15,404 17,248 -9,994 -
-
NP to SH 12,508 18,588 13,558 14,886 15,404 17,248 -9,994 -
-
Tax Rate 16.91% 19.11% 19.83% 30.13% 28.27% 24.28% - -
Total Cost 123,292 126,180 195,192 164,366 178,824 184,812 131,758 -4.34%
-
Net Worth 449,999 455,000 449,999 449,999 439,999 435,000 430,000 3.08%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 10,000 - - - - - - -
Div Payout % 79.95% - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 449,999 455,000 449,999 449,999 439,999 435,000 430,000 3.08%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.21% 12.84% 6.49% 8.30% 7.93% 8.54% -8.21% -
ROE 2.78% 4.09% 3.01% 3.31% 3.50% 3.97% -2.32% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 27.16 28.95 41.75 35.85 38.85 40.41 24.35 7.57%
EPS 2.50 3.72 2.71 2.97 3.08 3.44 -2.00 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.91 0.90 0.90 0.88 0.87 0.86 3.08%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 27.16 28.95 41.75 35.85 38.85 40.41 24.35 7.57%
EPS 2.50 3.72 2.71 2.97 3.08 3.44 -2.00 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.91 0.90 0.90 0.88 0.87 0.86 3.08%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.635 0.43 0.39 0.325 0.34 0.32 0.36 -
P/RPS 2.34 1.49 0.93 0.91 0.88 0.79 1.48 35.83%
P/EPS 25.38 11.57 14.38 10.92 11.04 9.28 -18.01 -
EY 3.94 8.65 6.95 9.16 9.06 10.78 -5.55 -
DY 3.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.47 0.43 0.36 0.39 0.37 0.42 42.04%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 21/05/14 25/02/14 19/11/13 20/08/13 23/05/13 22/02/13 -
Price 0.605 0.555 0.45 0.425 0.345 0.36 0.36 -
P/RPS 2.23 1.92 1.08 1.19 0.89 0.89 1.48 31.52%
P/EPS 24.18 14.93 16.60 14.27 11.20 10.44 -18.01 -
EY 4.13 6.70 6.03 7.01 8.93 9.58 -5.55 -
DY 3.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.50 0.47 0.39 0.41 0.42 36.64%

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