[SEAL] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -12.09%
YoY- 22.73%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 223,718 203,068 183,300 173,928 181,481 147,791 122,684 49.09%
PBT 80,357 62,390 52,814 57,053 61,676 53,010 42,514 52.69%
Tax -25,026 -23,532 -18,036 -20,457 -20,897 -16,447 -13,427 51.28%
NP 55,331 38,858 34,778 36,596 40,779 36,563 29,087 53.34%
-
NP to SH 23,521 20,488 19,580 20,775 23,631 21,416 17,736 20.64%
-
Tax Rate 31.14% 37.72% 34.15% 35.86% 33.88% 31.03% 31.58% -
Total Cost 168,387 164,210 148,522 137,332 140,702 111,228 93,597 47.76%
-
Net Worth 196,554 190,191 184,874 181,199 172,416 168,570 155,077 17.06%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 196,554 190,191 184,874 181,199 172,416 168,570 155,077 17.06%
NOSH 215,993 216,126 217,499 215,714 215,520 216,115 204,049 3.85%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 24.73% 19.14% 18.97% 21.04% 22.47% 24.74% 23.71% -
ROE 11.97% 10.77% 10.59% 11.47% 13.71% 12.70% 11.44% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 103.58 93.96 84.28 80.63 84.21 68.39 60.12 43.57%
EPS 10.89 9.48 9.00 9.63 10.96 9.91 8.69 16.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.85 0.84 0.80 0.78 0.76 12.72%
Adjusted Per Share Value based on latest NOSH - 215,714
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 53.23 48.31 43.61 41.38 43.18 35.16 29.19 49.09%
EPS 5.60 4.87 4.66 4.94 5.62 5.10 4.22 20.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4677 0.4525 0.4399 0.4311 0.4102 0.4011 0.369 17.06%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.54 0.50 0.515 0.425 0.46 0.46 0.49 -
P/RPS 0.52 0.53 0.61 0.53 0.55 0.67 0.81 -25.52%
P/EPS 4.96 5.27 5.72 4.41 4.20 4.64 5.64 -8.18%
EY 20.17 18.96 17.48 22.66 23.84 21.54 17.74 8.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.61 0.51 0.58 0.59 0.64 -5.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 29/08/13 30/05/13 28/02/13 28/11/12 29/08/12 -
Price 0.61 0.525 0.495 0.48 0.43 0.46 0.56 -
P/RPS 0.59 0.56 0.59 0.60 0.51 0.67 0.93 -26.10%
P/EPS 5.60 5.54 5.50 4.98 3.92 4.64 6.44 -8.87%
EY 17.85 18.06 18.19 20.06 25.50 21.54 15.52 9.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 0.58 0.57 0.54 0.59 0.74 -6.39%

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