[SEAL] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 4.46%
YoY- -468.88%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 35,207 38,649 38,577 36,680 38,068 37,093 38,994 -6.56%
PBT 8,456 10,547 12,695 -18,686 -19,642 -24,167 -28,083 -
Tax -1,910 -1,910 -1,910 -2,143 -2,181 -2,181 -2,181 -8.44%
NP 6,546 8,637 10,785 -20,829 -21,823 -26,348 -30,264 -
-
NP to SH 6,501 8,695 9,548 -22,026 -23,054 -27,505 -29,571 -
-
Tax Rate 22.59% 18.11% 15.05% - - - - -
Total Cost 28,661 30,012 27,792 57,509 59,891 63,441 69,258 -44.37%
-
Net Worth 121,588 118,050 122,199 116,177 115,351 110,482 107,850 8.29%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 121,588 118,050 122,199 116,177 115,351 110,482 107,850 8.29%
NOSH 178,807 178,863 187,999 178,734 180,236 181,119 182,797 -1.45%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 18.59% 22.35% 27.96% -56.79% -57.33% -71.03% -77.61% -
ROE 5.35% 7.37% 7.81% -18.96% -19.99% -24.90% -27.42% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.69 21.61 20.52 20.52 21.12 20.48 21.33 -5.18%
EPS 3.64 4.86 5.08 -12.32 -12.79 -15.19 -16.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.66 0.65 0.65 0.64 0.61 0.59 9.89%
Adjusted Per Share Value based on latest NOSH - 178,734
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.38 9.20 9.18 8.73 9.06 8.83 9.28 -6.55%
EPS 1.55 2.07 2.27 -5.24 -5.49 -6.54 -7.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2893 0.2809 0.2907 0.2764 0.2744 0.2629 0.2566 8.30%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.40 0.31 0.28 0.28 0.30 0.37 0.33 -
P/RPS 2.03 1.43 1.36 1.36 1.42 1.81 1.55 19.64%
P/EPS 11.00 6.38 5.51 -2.27 -2.35 -2.44 -2.04 -
EY 9.09 15.68 18.14 -44.01 -42.64 -41.04 -49.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.43 0.43 0.47 0.61 0.56 3.53%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 27/08/09 22/05/09 27/02/09 20/11/08 27/08/08 -
Price 0.40 0.35 0.35 0.30 0.25 0.33 0.32 -
P/RPS 2.03 1.62 1.71 1.46 1.18 1.61 1.50 22.28%
P/EPS 11.00 7.20 6.89 -2.43 -1.95 -2.17 -1.98 -
EY 9.09 13.89 14.51 -41.08 -51.16 -46.02 -50.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.54 0.46 0.39 0.54 0.54 6.06%

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