[SEAL] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 171.27%
YoY- 267.02%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 181,481 147,791 122,684 115,197 55,506 57,435 51,821 129.73%
PBT 61,676 53,010 42,514 33,129 7,933 9,412 8,898 261.41%
Tax -20,897 -16,447 -13,427 -7,794 -2,193 -2,193 -2,193 346.40%
NP 40,779 36,563 29,087 25,335 5,740 7,219 6,705 231.37%
-
NP to SH 23,631 21,416 17,736 16,927 6,240 7,524 6,932 125.66%
-
Tax Rate 33.88% 31.03% 31.58% 23.53% 27.64% 23.30% 24.65% -
Total Cost 140,702 111,228 93,597 89,862 49,766 50,216 45,116 112.72%
-
Net Worth 172,416 168,570 155,077 153,456 142,738 139,303 130,692 20.18%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 172,416 168,570 155,077 153,456 142,738 139,303 130,692 20.18%
NOSH 215,520 216,115 204,049 196,739 198,247 196,202 186,703 9.99%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 22.47% 24.74% 23.71% 21.99% 10.34% 12.57% 12.94% -
ROE 13.71% 12.70% 11.44% 11.03% 4.37% 5.40% 5.30% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 84.21 68.39 60.12 58.55 28.00 29.27 27.76 108.85%
EPS 10.96 9.91 8.69 8.60 3.15 3.83 3.71 105.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.76 0.78 0.72 0.71 0.70 9.26%
Adjusted Per Share Value based on latest NOSH - 196,739
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 43.18 35.16 29.19 27.41 13.21 13.67 12.33 129.73%
EPS 5.62 5.10 4.22 4.03 1.48 1.79 1.65 125.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4102 0.4011 0.369 0.3651 0.3396 0.3314 0.3109 20.19%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.46 0.46 0.49 0.43 0.44 0.41 0.47 -
P/RPS 0.55 0.67 0.81 0.73 1.57 1.40 1.69 -52.52%
P/EPS 4.20 4.64 5.64 5.00 13.98 10.69 12.66 -51.91%
EY 23.84 21.54 17.74 20.01 7.15 9.35 7.90 108.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.64 0.55 0.61 0.58 0.67 -9.12%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 29/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.43 0.46 0.56 0.44 0.44 0.43 0.41 -
P/RPS 0.51 0.67 0.93 0.75 1.57 1.47 1.48 -50.68%
P/EPS 3.92 4.64 6.44 5.11 13.98 11.21 11.04 -49.69%
EY 25.50 21.54 15.52 19.55 7.15 8.92 9.06 98.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.74 0.56 0.61 0.61 0.59 -5.70%

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