[SEALINK] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 7.99%
YoY- -48.84%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 121,764 125,905 131,396 88,584 202,019 221,990 196,800 -27.28%
PBT -4,123 23,214 23,496 24,572 21,797 28,557 35,590 -
Tax -5,871 -6,981 -6,642 -5,436 -4,077 -6,037 -6,416 -5.72%
NP -9,994 16,233 16,854 19,136 17,720 22,520 29,174 -
-
NP to SH -9,994 16,233 16,854 19,136 17,720 22,520 29,174 -
-
Tax Rate - 30.07% 28.27% 22.12% 18.70% 21.14% 18.03% -
Total Cost 131,758 109,672 114,542 69,448 184,299 199,470 167,626 -14.76%
-
Net Worth 430,000 449,999 455,000 449,999 445,581 444,736 439,608 -1.45%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 10,000 - - - 26,975 -
Div Payout % - - 59.33% - - - 92.47% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 430,000 449,999 455,000 449,999 445,581 444,736 439,608 -1.45%
NOSH 500,000 500,000 500,000 500,000 500,653 499,704 499,554 0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -8.21% 12.89% 12.83% 21.60% 8.77% 10.14% 14.82% -
ROE -2.32% 3.61% 3.70% 4.25% 3.98% 5.06% 6.64% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.35 25.18 26.28 17.72 40.35 44.42 39.40 -27.33%
EPS -2.00 3.25 3.38 3.84 3.54 4.51 5.84 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 5.40 -
NAPS 0.86 0.90 0.91 0.90 0.89 0.89 0.88 -1.51%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.35 25.18 26.28 17.72 40.40 44.40 39.36 -27.28%
EPS -2.00 3.25 3.38 3.84 3.54 4.50 5.83 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 5.40 -
NAPS 0.86 0.90 0.91 0.90 0.8912 0.8895 0.8792 -1.45%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.36 0.38 0.35 0.41 0.43 0.46 0.62 -
P/RPS 1.48 1.51 1.33 2.31 1.07 1.04 1.57 -3.84%
P/EPS -18.01 11.70 10.38 10.71 12.15 10.21 10.62 -
EY -5.55 8.54 9.63 9.33 8.23 9.80 9.42 -
DY 0.00 0.00 5.71 0.00 0.00 0.00 8.71 -
P/NAPS 0.42 0.42 0.38 0.46 0.48 0.52 0.70 -28.75%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 23/11/12 28/08/12 21/05/12 29/02/12 24/11/11 25/08/11 -
Price 0.36 0.37 0.34 0.37 0.43 0.45 0.60 -
P/RPS 1.48 1.47 1.29 2.09 1.07 1.01 1.52 -1.75%
P/EPS -18.01 11.40 10.09 9.67 12.15 9.99 10.27 -
EY -5.55 8.77 9.91 10.34 8.23 10.01 9.73 -
DY 0.00 0.00 5.88 0.00 0.00 0.00 9.00 -
P/NAPS 0.42 0.41 0.37 0.41 0.48 0.51 0.68 -27.36%

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