[SEALINK] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -71.98%
YoY- -28.15%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 202,019 166,493 98,400 51,201 224,892 144,590 123,976 38.35%
PBT 21,797 21,418 17,795 10,702 37,457 26,865 25,276 -9.37%
Tax -4,077 -4,528 -3,208 -1,351 -4,083 -3,087 -2,022 59.39%
NP 17,720 16,890 14,587 9,351 33,374 23,778 23,254 -16.53%
-
NP to SH 17,720 16,890 14,587 9,351 33,374 23,778 23,254 -16.53%
-
Tax Rate 18.70% 21.14% 18.03% 12.62% 10.90% 11.49% 8.00% -
Total Cost 184,299 149,603 83,813 41,850 191,518 120,812 100,722 49.43%
-
Net Worth 445,581 444,736 439,608 445,047 440,039 419,611 425,073 3.18%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 13,487 - - - 20,003 -
Div Payout % - - 92.47% - - - 86.02% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 445,581 444,736 439,608 445,047 440,039 419,611 425,073 3.18%
NOSH 500,653 499,704 499,554 500,053 500,044 499,537 500,086 0.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.77% 10.14% 14.82% 18.26% 14.84% 16.45% 18.76% -
ROE 3.98% 3.80% 3.32% 2.10% 7.58% 5.67% 5.47% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 40.35 33.32 19.70 10.24 44.97 28.94 24.79 38.24%
EPS 3.54 3.38 2.92 1.87 6.67 4.76 4.65 -16.58%
DPS 0.00 0.00 2.70 0.00 0.00 0.00 4.00 -
NAPS 0.89 0.89 0.88 0.89 0.88 0.84 0.85 3.10%
Adjusted Per Share Value based on latest NOSH - 500,053
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 40.40 33.30 19.68 10.24 44.98 28.92 24.80 38.32%
EPS 3.54 3.38 2.92 1.87 6.67 4.76 4.65 -16.58%
DPS 0.00 0.00 2.70 0.00 0.00 0.00 4.00 -
NAPS 0.8912 0.8895 0.8792 0.8901 0.8801 0.8392 0.8501 3.18%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.43 0.46 0.62 0.75 0.63 0.60 0.67 -
P/RPS 1.07 1.38 3.15 7.32 1.40 2.07 2.70 -45.95%
P/EPS 12.15 13.61 21.23 40.11 9.44 12.61 14.41 -10.72%
EY 8.23 7.35 4.71 2.49 10.59 7.93 6.94 12.00%
DY 0.00 0.00 4.35 0.00 0.00 0.00 5.97 -
P/NAPS 0.48 0.52 0.70 0.84 0.72 0.71 0.79 -28.19%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 26/08/10 -
Price 0.43 0.45 0.60 0.63 0.67 0.62 0.60 -
P/RPS 1.07 1.35 3.05 6.15 1.49 2.14 2.42 -41.87%
P/EPS 12.15 13.31 20.55 33.69 10.04 13.03 12.90 -3.90%
EY 8.23 7.51 4.87 2.97 9.96 7.68 7.75 4.07%
DY 0.00 0.00 4.50 0.00 0.00 0.00 6.67 -
P/NAPS 0.48 0.51 0.68 0.71 0.76 0.74 0.71 -22.91%

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