[SEALINK] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -13.08%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 222,252 210,094 205,200 239,836 263,418 228,506 0 -
PBT 66,988 77,652 105,740 73,767 84,524 81,158 0 -
Tax -11,193 -14,816 -20,840 -9,820 -9,892 -9,262 0 -
NP 55,794 62,836 84,900 63,947 74,632 71,896 0 -
-
NP to SH 55,794 62,836 84,900 58,158 66,913 60,318 0 -
-
Tax Rate 16.71% 19.08% 19.71% 13.31% 11.70% 11.41% - -
Total Cost 166,457 147,258 120,300 175,889 188,786 156,610 0 -
-
Net Worth 419,959 405,232 414,511 220,147 155,003 42,407 0 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 40,022 - - - - - -
Div Payout % - 63.69% - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 419,959 405,232 414,511 220,147 155,003 42,407 0 -
NOSH 499,952 500,286 499,411 278,667 201,303 70,679 0 -
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 25.10% 29.91% 41.37% 26.66% 28.33% 31.46% 0.00% -
ROE 13.29% 15.51% 20.48% 26.42% 43.17% 142.23% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 44.45 41.99 41.09 86.07 130.86 323.30 0.00 -
EPS 11.16 12.56 17.00 20.87 33.24 85.34 0.00 -
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 0.83 0.79 0.77 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 501,509
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 44.45 42.02 41.04 47.97 52.68 45.70 0.00 -
EPS 11.16 12.57 16.98 11.63 13.38 12.06 0.00 -
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8399 0.8105 0.829 0.4403 0.31 0.0848 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 - - -
Price 0.74 0.76 0.35 0.55 0.80 0.00 0.00 -
P/RPS 1.66 1.81 0.85 0.64 0.61 0.00 0.00 -
P/EPS 6.63 6.05 2.06 2.64 2.41 0.00 0.00 -
EY 15.08 16.53 48.57 37.95 41.55 0.00 0.00 -
DY 0.00 10.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.94 0.42 0.70 1.04 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 26/08/09 21/05/09 27/02/09 20/11/08 25/08/08 - -
Price 0.69 0.79 0.62 0.43 0.55 1.01 0.00 -
P/RPS 1.55 1.88 1.51 0.50 0.42 0.31 0.00 -
P/EPS 6.18 6.29 3.65 2.06 1.65 1.18 0.00 -
EY 16.17 15.90 27.42 48.53 60.44 84.50 0.00 -
DY 0.00 10.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.98 0.75 0.54 0.71 1.68 0.00 -

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