[SEAL] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -89.06%
YoY- -83.85%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 38,576 31,051 21,233 10,280 100,229 76,350 54,266 -20.36%
PBT 19,919 4,550 4,368 3,526 28,041 22,157 19,648 0.91%
Tax -3,756 -1,989 -2,009 -1,341 -8,197 -6,781 -5,442 -21.91%
NP 16,163 2,561 2,359 2,185 19,844 15,376 14,206 8.99%
-
NP to SH 16,072 2,501 2,321 2,166 19,803 15,341 14,174 8.74%
-
Tax Rate 18.86% 43.71% 45.99% 38.03% 29.23% 30.60% 27.70% -
Total Cost 22,413 28,490 18,874 8,095 80,385 60,974 40,060 -32.12%
-
Net Worth 303,431 289,208 289,208 289,208 286,837 282,096 282,096 4.98%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 303,431 289,208 289,208 289,208 286,837 282,096 282,096 4.98%
NOSH 242,952 242,952 242,952 242,952 242,952 242,952 242,952 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 41.90% 8.25% 11.11% 21.25% 19.80% 20.14% 26.18% -
ROE 5.30% 0.86% 0.80% 0.75% 6.90% 5.44% 5.02% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 16.27 13.10 8.96 4.34 42.28 32.21 22.89 -20.37%
EPS 6.78 1.06 0.98 0.91 8.35 6.47 5.98 8.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.22 1.22 1.22 1.21 1.19 1.19 4.98%
Adjusted Per Share Value based on latest NOSH - 242,952
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 9.18 7.39 5.05 2.45 23.85 18.17 12.91 -20.34%
EPS 3.82 0.60 0.55 0.52 4.71 3.65 3.37 8.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7219 0.6881 0.6881 0.6881 0.6825 0.6712 0.6712 4.97%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.305 0.21 0.32 0.30 0.305 0.34 0.315 -
P/RPS 1.87 1.60 3.57 6.92 0.72 1.06 1.38 22.47%
P/EPS 4.50 19.90 32.68 32.83 3.65 5.25 5.27 -10.00%
EY 22.23 5.02 3.06 3.05 27.39 19.03 18.98 11.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.17 0.26 0.25 0.25 0.29 0.26 -5.20%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 25/06/20 24/02/20 29/11/19 29/08/19 30/05/19 21/02/19 -
Price 0.345 0.29 0.29 0.295 0.315 0.31 0.365 -
P/RPS 2.12 2.21 3.24 6.80 0.75 0.96 1.59 21.16%
P/EPS 5.09 27.49 29.62 32.29 3.77 4.79 6.10 -11.37%
EY 19.65 3.64 3.38 3.10 26.52 20.88 16.38 12.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.24 0.24 0.26 0.26 0.31 -8.80%

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