[SEALINK] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 2.31%
YoY- -47.93%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 44,798 79,178 26,088 61,643 53,747 51,300 42,272 3.95%
PBT 10,816 14,460 8,487 11,415 12,391 26,435 10,374 2.82%
Tax -576 -1,446 -229 -987 -2,198 -5,210 -2,400 -61.48%
NP 10,240 13,014 8,258 10,428 10,193 21,225 7,974 18.19%
-
NP to SH 10,240 13,014 8,258 10,428 10,193 21,225 7,974 18.19%
-
Tax Rate 5.33% 10.00% 2.70% 8.65% 17.74% 19.71% 23.13% -
Total Cost 34,558 66,164 17,830 51,215 43,554 30,075 34,298 0.50%
-
Net Worth 424,585 435,468 425,412 419,115 404,722 414,511 396,192 4.73%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 19,980 - - - 19,986 - - -
Div Payout % 195.12% - - - 196.08% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 424,585 435,468 425,412 419,115 404,722 414,511 396,192 4.73%
NOSH 499,512 500,538 500,484 498,947 499,656 499,411 501,509 -0.26%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 22.86% 16.44% 31.65% 16.92% 18.96% 41.37% 18.86% -
ROE 2.41% 2.99% 1.94% 2.49% 2.52% 5.12% 2.01% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.97 15.82 5.21 12.35 10.76 10.27 8.43 4.23%
EPS 2.05 2.60 1.65 2.09 2.04 4.25 1.59 18.51%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.85 0.87 0.85 0.84 0.81 0.83 0.79 5.01%
Adjusted Per Share Value based on latest NOSH - 498,947
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.96 15.84 5.22 12.33 10.75 10.26 8.45 3.99%
EPS 2.05 2.60 1.65 2.09 2.04 4.25 1.59 18.51%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.8492 0.8709 0.8508 0.8382 0.8094 0.829 0.7924 4.73%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.67 0.64 0.64 0.74 0.76 0.35 0.55 -
P/RPS 7.47 4.05 12.28 5.99 7.07 3.41 6.53 9.40%
P/EPS 32.68 24.62 38.79 35.41 37.25 8.24 34.59 -3.72%
EY 3.06 4.06 2.58 2.82 2.68 12.14 2.89 3.89%
DY 5.97 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.79 0.74 0.75 0.88 0.94 0.42 0.70 8.42%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 23/11/09 26/08/09 21/05/09 27/02/09 -
Price 0.60 0.66 0.68 0.69 0.79 0.62 0.43 -
P/RPS 6.69 4.17 13.05 5.58 7.34 6.04 5.10 19.89%
P/EPS 29.27 25.38 41.21 33.01 38.73 14.59 27.04 5.44%
EY 3.42 3.94 2.43 3.03 2.58 6.85 3.70 -5.12%
DY 6.67 0.00 0.00 0.00 5.06 0.00 0.00 -
P/NAPS 0.71 0.76 0.80 0.82 0.98 0.75 0.54 20.07%

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