[SEAL] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 95.1%
YoY- 19.94%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 120,988 56,915 183,300 140,105 80,570 37,147 122,684 -0.92%
PBT 49,786 21,437 52,814 43,596 22,243 11,861 42,514 11.06%
Tax -14,460 -8,516 -18,036 -12,550 -7,470 -3,020 -13,427 5.05%
NP 35,326 12,921 34,778 31,046 14,773 8,841 29,087 13.79%
-
NP to SH 13,309 6,138 19,581 18,277 9,368 5,230 17,736 -17.37%
-
Tax Rate 29.04% 39.73% 34.15% 28.79% 33.58% 25.46% 31.58% -
Total Cost 85,662 43,994 148,522 109,059 65,797 28,306 93,597 -5.71%
-
Net Worth 196,291 190,191 183,513 181,473 172,682 168,570 150,193 19.47%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 196,291 190,191 183,513 181,473 172,682 168,570 150,193 19.47%
NOSH 215,705 216,126 215,898 216,040 215,852 216,115 197,622 5.99%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 29.20% 22.70% 18.97% 22.16% 18.34% 23.80% 23.71% -
ROE 6.78% 3.23% 10.67% 10.07% 5.43% 3.10% 11.81% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.09 26.33 84.90 64.85 37.33 17.19 62.08 -6.52%
EPS 6.17 2.84 9.07 8.46 4.34 2.42 8.98 -22.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.85 0.84 0.80 0.78 0.76 12.72%
Adjusted Per Share Value based on latest NOSH - 215,714
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.79 13.54 43.61 33.33 19.17 8.84 29.19 -0.91%
EPS 3.17 1.46 4.66 4.35 2.23 1.24 4.22 -17.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.467 0.4525 0.4366 0.4318 0.4109 0.4011 0.3573 19.48%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.54 0.50 0.515 0.425 0.46 0.46 0.49 -
P/RPS 0.96 1.90 0.61 0.66 1.23 2.68 0.79 13.83%
P/EPS 8.75 17.61 5.68 5.02 10.60 19.01 5.46 36.82%
EY 11.43 5.68 17.61 19.91 9.43 5.26 18.32 -26.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.61 0.51 0.58 0.59 0.64 -5.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 29/08/13 30/05/13 28/02/13 28/11/12 29/08/12 -
Price 0.61 0.525 0.495 0.48 0.43 0.46 0.56 -
P/RPS 1.09 1.99 0.58 0.74 1.15 2.68 0.90 13.58%
P/EPS 9.89 18.49 5.46 5.67 9.91 19.01 6.24 35.82%
EY 10.11 5.41 18.32 17.63 10.09 5.26 16.03 -26.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 0.58 0.57 0.54 0.59 0.74 -6.39%

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