[SEAL] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -18.42%
YoY- -36.02%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 55,506 57,435 51,821 38,820 45,129 40,676 39,914 24.51%
PBT 7,933 9,412 8,898 7,190 8,515 9,197 10,228 -15.54%
Tax -2,193 -2,193 -2,193 -3,426 -3,497 -3,497 -3,497 -26.67%
NP 5,740 7,219 6,705 3,764 5,018 5,700 6,731 -10.04%
-
NP to SH 6,240 7,524 6,932 4,612 5,653 6,344 6,960 -7.00%
-
Tax Rate 27.64% 23.30% 24.65% 47.65% 41.07% 38.02% 34.19% -
Total Cost 49,766 50,216 45,116 35,056 40,111 34,976 33,183 30.92%
-
Net Worth 142,738 139,303 130,692 129,359 127,205 122,411 124,409 9.56%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 142,738 139,303 130,692 129,359 127,205 122,411 124,409 9.56%
NOSH 198,247 196,202 186,703 179,666 179,162 177,407 180,303 6.51%
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 10.34% 12.57% 12.94% 9.70% 11.12% 14.01% 16.86% -
ROE 4.37% 5.40% 5.30% 3.57% 4.44% 5.18% 5.59% -
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 28.00 29.27 27.76 21.61 25.19 22.93 22.14 16.89%
EPS 3.15 3.83 3.71 2.57 3.16 3.58 3.86 -12.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.70 0.72 0.71 0.69 0.69 2.86%
Adjusted Per Share Value based on latest NOSH - 179,666
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.21 13.67 12.33 9.24 10.74 9.68 9.50 24.50%
EPS 1.48 1.79 1.65 1.10 1.34 1.51 1.66 -7.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3396 0.3314 0.3109 0.3078 0.3027 0.2912 0.296 9.56%
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 0.44 0.41 0.47 0.59 0.41 0.39 0.40 -
P/RPS 1.57 1.40 1.69 2.73 1.63 1.70 1.81 -9.02%
P/EPS 13.98 10.69 12.66 22.98 12.99 10.91 10.36 22.04%
EY 7.15 9.35 7.90 4.35 7.70 9.17 9.65 -18.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.67 0.82 0.58 0.57 0.58 3.40%
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 30/11/11 29/08/11 20/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.44 0.43 0.41 0.56 0.41 0.41 0.38 -
P/RPS 1.57 1.47 1.48 2.59 1.63 1.79 1.72 -5.88%
P/EPS 13.98 11.21 11.04 21.82 12.99 11.47 9.84 26.29%
EY 7.15 8.92 9.06 4.58 7.70 8.72 10.16 -20.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.59 0.78 0.58 0.59 0.55 7.12%

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