[SEALINK] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 15.79%
YoY- -28.97%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 65,698 22,146 202,019 166,493 98,400 51,201 224,892 -56.00%
PBT 11,748 6,143 21,797 21,418 17,795 10,702 37,457 -53.87%
Tax -3,321 -1,359 -4,077 -4,528 -3,208 -1,351 -4,083 -12.87%
NP 8,427 4,784 17,720 16,890 14,587 9,351 33,374 -60.08%
-
NP to SH 8,427 4,784 17,720 16,890 14,587 9,351 33,374 -60.08%
-
Tax Rate 28.27% 22.12% 18.70% 21.14% 18.03% 12.62% 10.90% -
Total Cost 57,271 17,362 184,299 149,603 83,813 41,850 191,518 -55.31%
-
Net Worth 455,000 449,999 445,581 444,736 439,608 445,047 440,039 2.25%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 5,000 - - - 13,487 - - -
Div Payout % 59.33% - - - 92.47% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 455,000 449,999 445,581 444,736 439,608 445,047 440,039 2.25%
NOSH 500,000 500,000 500,653 499,704 499,554 500,053 500,044 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.83% 21.60% 8.77% 10.14% 14.82% 18.26% 14.84% -
ROE 1.85% 1.06% 3.98% 3.80% 3.32% 2.10% 7.58% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.14 4.43 40.35 33.32 19.70 10.24 44.97 -55.99%
EPS 1.69 0.96 3.54 3.38 2.92 1.87 6.67 -59.99%
DPS 1.00 0.00 0.00 0.00 2.70 0.00 0.00 -
NAPS 0.91 0.90 0.89 0.89 0.88 0.89 0.88 2.26%
Adjusted Per Share Value based on latest NOSH - 500,652
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.14 4.43 40.40 33.30 19.68 10.24 44.98 -56.00%
EPS 1.69 0.96 3.54 3.38 2.92 1.87 6.67 -59.99%
DPS 1.00 0.00 0.00 0.00 2.70 0.00 0.00 -
NAPS 0.91 0.90 0.8912 0.8895 0.8792 0.8901 0.8801 2.25%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.35 0.41 0.43 0.46 0.62 0.75 0.63 -
P/RPS 2.66 9.26 1.07 1.38 3.15 7.32 1.40 53.46%
P/EPS 20.77 42.85 12.15 13.61 21.23 40.11 9.44 69.24%
EY 4.82 2.33 8.23 7.35 4.71 2.49 10.59 -40.85%
DY 2.86 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.38 0.46 0.48 0.52 0.70 0.84 0.72 -34.71%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 21/05/12 29/02/12 24/11/11 25/08/11 31/05/11 28/02/11 -
Price 0.34 0.37 0.43 0.45 0.60 0.63 0.67 -
P/RPS 2.59 8.35 1.07 1.35 3.05 6.15 1.49 44.61%
P/EPS 20.17 38.67 12.15 13.31 20.55 33.69 10.04 59.28%
EY 4.96 2.59 8.23 7.51 4.87 2.97 9.96 -37.19%
DY 2.94 0.00 0.00 0.00 4.50 0.00 0.00 -
P/NAPS 0.37 0.41 0.48 0.51 0.68 0.71 0.76 -38.14%

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