[SEAL] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 97.93%
YoY- -102.7%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 129,148 129,862 131,872 125,114 106,743 99,389 83,150 34.00%
PBT 33,024 35,774 18,675 11,868 13,118 9,454 8,754 141.74%
Tax -8,641 -8,736 -4,092 -7,234 -7,805 -7,863 -7,946 5.73%
NP 24,383 27,038 14,583 4,634 5,313 1,591 808 863.28%
-
NP to SH 24,317 27,232 15,013 -82 -3,962 -7,952 -9,012 -
-
Tax Rate 26.17% 24.42% 21.91% 60.95% 59.50% 83.17% 90.77% -
Total Cost 104,765 102,824 117,289 120,480 101,430 97,798 82,342 17.36%
-
Net Worth 282,096 279,726 267,873 265,502 256,020 253,650 240,766 11.10%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 282,096 279,726 267,873 265,502 256,020 253,650 240,766 11.10%
NOSH 242,952 242,952 242,952 242,952 242,952 242,952 242,952 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 18.88% 20.82% 11.06% 3.70% 4.98% 1.60% 0.97% -
ROE 8.62% 9.74% 5.60% -0.03% -1.55% -3.14% -3.74% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 54.48 54.78 55.63 52.78 45.03 41.93 36.61 30.24%
EPS 10.26 11.49 6.33 -0.03 -1.67 -3.35 -3.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.13 1.12 1.08 1.07 1.06 7.99%
Adjusted Per Share Value based on latest NOSH - 242,952
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 30.73 30.90 31.38 29.77 25.40 23.65 19.78 34.03%
EPS 5.79 6.48 3.57 -0.02 -0.94 -1.89 -2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6712 0.6655 0.6373 0.6317 0.6091 0.6035 0.5728 11.11%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.315 0.375 0.415 0.40 0.425 0.425 0.525 -
P/RPS 0.58 0.68 0.75 0.76 0.94 1.01 1.43 -45.11%
P/EPS 3.07 3.26 6.55 -1,156.37 -25.43 -12.67 -13.23 -
EY 32.56 30.63 15.26 -0.09 -3.93 -7.89 -7.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.37 0.36 0.39 0.40 0.50 -35.25%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 30/11/18 29/08/18 21/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.365 0.315 0.38 0.415 0.43 0.445 0.46 -
P/RPS 0.67 0.58 0.68 0.79 0.95 1.06 1.26 -34.28%
P/EPS 3.56 2.74 6.00 -1,199.74 -25.73 -13.27 -11.59 -
EY 28.10 36.47 16.67 -0.08 -3.89 -7.54 -8.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.34 0.37 0.40 0.42 0.43 -19.55%

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