[SEAL] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 338.76%
YoY- 190.64%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 80,570 37,147 122,684 88,861 21,773 12,040 51,821 34.02%
PBT 22,243 11,861 42,514 29,057 3,081 1,365 8,898 83.67%
Tax -7,470 -3,020 -13,427 -5,520 0 0 -2,193 125.54%
NP 14,773 8,841 29,087 23,537 3,081 1,365 6,705 68.91%
-
NP to SH 9,368 5,230 17,736 15,238 3,473 1,550 6,932 22.12%
-
Tax Rate 33.58% 25.46% 31.58% 19.00% 0.00% 0.00% 24.65% -
Total Cost 65,797 28,306 93,597 65,324 18,692 10,675 45,116 28.45%
-
Net Worth 172,682 168,570 150,193 153,561 142,077 139,303 126,546 22.91%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 172,682 168,570 150,193 153,561 142,077 139,303 126,546 22.91%
NOSH 215,852 216,115 197,622 196,873 197,329 196,202 180,781 12.48%
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 18.34% 23.80% 23.71% 26.49% 14.15% 11.34% 12.94% -
ROE 5.43% 3.10% 11.81% 9.92% 2.44% 1.11% 5.48% -
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 37.33 17.19 62.08 45.14 11.03 6.14 28.67 19.14%
EPS 4.34 2.42 8.98 7.74 1.76 0.79 3.84 8.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.76 0.78 0.72 0.71 0.70 9.26%
Adjusted Per Share Value based on latest NOSH - 196,739
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.17 8.84 29.19 21.14 5.18 2.86 12.33 34.02%
EPS 2.23 1.24 4.22 3.63 0.83 0.37 1.65 22.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4109 0.4011 0.3573 0.3654 0.338 0.3314 0.3011 22.91%
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 0.46 0.46 0.49 0.43 0.44 0.41 0.47 -
P/RPS 1.23 2.68 0.79 0.95 3.99 6.68 1.64 -17.37%
P/EPS 10.60 19.01 5.46 5.56 25.00 51.90 12.26 -9.20%
EY 9.43 5.26 18.32 18.00 4.00 1.93 8.16 10.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.64 0.55 0.61 0.58 0.67 -9.12%
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 28/02/13 28/11/12 29/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.43 0.46 0.56 0.44 0.44 0.43 0.41 -
P/RPS 1.15 2.68 0.90 0.97 3.99 7.01 1.43 -13.46%
P/EPS 9.91 19.01 6.24 5.68 25.00 54.43 10.69 -4.90%
EY 10.09 5.26 16.03 17.59 4.00 1.84 9.35 5.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.74 0.56 0.61 0.61 0.59 -5.70%

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