[SEAL] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -47.61%
YoY- -6.09%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 16,064 18,805 23,727 25,243 32,166 38,576 54,930 -55.90%
PBT -5,413 -4,234 11,900 10,021 17,205 19,919 10,434 -
Tax -5,362 -5,472 -2,745 -2,462 -2,840 -3,756 -3,405 35.31%
NP -10,775 -9,706 9,155 7,559 14,365 16,163 7,029 -
-
NP to SH -10,812 -9,774 9,066 7,466 14,251 16,072 6,963 -
-
Tax Rate - - 23.07% 24.57% 16.51% 18.86% 32.63% -
Total Cost 26,839 28,511 14,572 17,684 17,801 22,413 47,901 -32.01%
-
Net Worth 299,732 293,001 298,216 296,557 303,194 303,431 289,208 2.40%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 299,732 293,001 298,216 296,557 303,194 303,431 289,208 2.40%
NOSH 265,952 242,952 242,952 242,952 242,952 242,952 242,952 6.20%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -67.08% -51.61% 38.58% 29.94% 44.66% 41.90% 12.80% -
ROE -3.61% -3.34% 3.04% 2.52% 4.70% 5.30% 2.41% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.63 7.93 10.01 10.65 13.57 16.27 23.17 -56.54%
EPS -4.46 -4.12 3.82 3.15 6.01 6.78 2.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.237 1.236 1.258 1.251 1.279 1.28 1.22 0.92%
Adjusted Per Share Value based on latest NOSH - 242,952
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.82 4.47 5.65 6.01 7.65 9.18 13.07 -55.92%
EPS -2.57 -2.33 2.16 1.78 3.39 3.82 1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7131 0.6971 0.7095 0.7056 0.7214 0.7219 0.6881 2.40%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.34 0.345 0.33 0.38 0.325 0.305 0.21 -
P/RPS 5.13 4.35 3.30 3.57 2.40 1.87 0.91 216.41%
P/EPS -7.62 -8.37 8.63 12.07 5.41 4.50 7.15 -
EY -13.12 -11.95 11.59 8.29 18.50 22.23 13.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.26 0.30 0.25 0.24 0.17 36.08%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 09/09/21 25/05/21 25/02/21 25/11/20 28/08/20 25/06/20 -
Price 0.325 0.385 0.315 0.335 0.34 0.345 0.29 -
P/RPS 4.90 4.85 3.15 3.15 2.51 2.12 1.25 148.40%
P/EPS -7.28 -9.34 8.24 10.64 5.66 5.09 9.87 -
EY -13.73 -10.71 12.14 9.40 17.68 19.65 10.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.25 0.27 0.27 0.27 0.24 5.47%

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