[SEALINK] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -75.08%
YoY- -38.69%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 224,892 144,590 123,976 79,178 193,226 166,689 105,047 65.87%
PBT 37,457 26,865 25,276 14,460 58,233 50,241 38,826 -2.35%
Tax -4,083 -3,087 -2,022 -1,446 -6,005 -8,395 -7,408 -32.70%
NP 33,374 23,778 23,254 13,014 52,228 41,846 31,418 4.09%
-
NP to SH 33,374 23,778 23,254 13,014 52,228 41,846 31,418 4.09%
-
Tax Rate 10.90% 11.49% 8.00% 10.00% 10.31% 16.71% 19.08% -
Total Cost 191,518 120,812 100,722 66,164 140,998 124,843 73,629 88.80%
-
Net Worth 440,039 419,611 425,073 435,468 425,033 419,959 405,232 5.63%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 20,003 - - - 20,011 -
Div Payout % - - 86.02% - - - 63.69% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 440,039 419,611 425,073 435,468 425,033 419,959 405,232 5.63%
NOSH 500,044 499,537 500,086 500,538 500,039 499,952 500,286 -0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.84% 16.45% 18.76% 16.44% 27.03% 25.10% 29.91% -
ROE 7.58% 5.67% 5.47% 2.99% 12.29% 9.96% 7.75% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 44.97 28.94 24.79 15.82 38.64 33.34 21.00 65.90%
EPS 6.67 4.76 4.65 2.60 10.45 8.37 6.28 4.08%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.88 0.84 0.85 0.87 0.85 0.84 0.81 5.66%
Adjusted Per Share Value based on latest NOSH - 500,538
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 44.98 28.92 24.80 15.84 38.65 33.34 21.01 65.87%
EPS 6.67 4.76 4.65 2.60 10.45 8.37 6.28 4.08%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.8801 0.8392 0.8501 0.8709 0.8501 0.8399 0.8105 5.63%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.63 0.60 0.67 0.64 0.64 0.74 0.76 -
P/RPS 1.40 2.07 2.70 4.05 1.66 2.22 3.62 -46.82%
P/EPS 9.44 12.61 14.41 24.62 6.13 8.84 12.10 -15.21%
EY 10.59 7.93 6.94 4.06 16.32 11.31 8.26 17.96%
DY 0.00 0.00 5.97 0.00 0.00 0.00 5.26 -
P/NAPS 0.72 0.71 0.79 0.74 0.75 0.88 0.94 -16.24%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 26/08/10 31/05/10 25/02/10 23/11/09 26/08/09 -
Price 0.67 0.62 0.60 0.66 0.68 0.69 0.79 -
P/RPS 1.49 2.14 2.42 4.17 1.76 2.07 3.76 -45.95%
P/EPS 10.04 13.03 12.90 25.38 6.51 8.24 12.58 -13.92%
EY 9.96 7.68 7.75 3.94 15.36 12.13 7.95 16.16%
DY 0.00 0.00 6.67 0.00 0.00 0.00 5.06 -
P/NAPS 0.76 0.74 0.71 0.76 0.80 0.82 0.98 -15.55%

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