[SEALINK] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 7.2%
YoY- -17.32%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 169,317 172,964 202,019 246,795 199,316 196,915 224,892 -17.25%
PBT 15,750 17,238 21,797 32,010 29,976 33,699 37,457 -43.90%
Tax -4,190 -4,085 -4,077 -5,524 -5,269 -3,988 -4,083 1.74%
NP 11,560 13,153 17,720 26,486 24,707 29,711 33,374 -50.71%
-
NP to SH 11,560 13,153 17,720 26,486 24,707 29,711 33,374 -50.71%
-
Tax Rate 26.60% 23.70% 18.70% 17.26% 17.58% 11.83% 10.90% -
Total Cost 157,757 159,811 184,299 220,309 174,609 167,204 191,518 -12.13%
-
Net Worth 455,000 449,999 434,913 445,580 438,826 445,047 438,877 2.43%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 5,000 13,464 13,464 13,464 13,464 19,980 19,980 -60.32%
Div Payout % 43.25% 102.36% 75.98% 50.83% 54.49% 67.25% 59.87% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 455,000 449,999 434,913 445,580 438,826 445,047 438,877 2.43%
NOSH 500,000 500,000 500,000 500,652 498,666 500,053 498,724 0.17%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.83% 7.60% 8.77% 10.73% 12.40% 15.09% 14.84% -
ROE 2.54% 2.92% 4.07% 5.94% 5.63% 6.68% 7.60% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 33.86 34.59 41.34 49.29 39.97 39.38 45.09 -17.39%
EPS 2.31 2.63 3.63 5.29 4.95 5.94 6.69 -50.81%
DPS 1.00 2.69 2.76 2.70 2.70 4.00 4.01 -60.41%
NAPS 0.91 0.90 0.89 0.89 0.88 0.89 0.88 2.26%
Adjusted Per Share Value based on latest NOSH - 500,652
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 33.86 34.59 40.40 49.36 39.86 39.38 44.98 -17.26%
EPS 2.31 2.63 3.54 5.30 4.94 5.94 6.67 -50.71%
DPS 1.00 2.69 2.69 2.69 2.69 4.00 4.00 -60.34%
NAPS 0.91 0.90 0.8698 0.8912 0.8777 0.8901 0.8778 2.43%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.35 0.41 0.43 0.46 0.62 0.75 0.63 -
P/RPS 1.03 1.19 1.04 0.93 1.55 1.90 1.40 -18.51%
P/EPS 15.14 15.59 11.86 8.70 12.51 12.62 9.41 37.34%
EY 6.61 6.42 8.43 11.50 7.99 7.92 10.62 -27.12%
DY 2.86 6.57 6.41 5.87 4.35 5.33 6.36 -41.33%
P/NAPS 0.38 0.46 0.48 0.52 0.70 0.84 0.72 -34.71%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 21/05/12 29/02/12 24/11/11 25/08/11 31/05/11 28/02/11 -
Price 0.34 0.37 0.43 0.45 0.60 0.63 0.67 -
P/RPS 1.00 1.07 1.04 0.91 1.50 1.60 1.49 -23.36%
P/EPS 14.71 14.07 11.86 8.51 12.11 10.60 10.01 29.28%
EY 6.80 7.11 8.43 11.76 8.26 9.43 9.99 -22.63%
DY 2.94 7.28 6.41 6.00 4.50 6.34 5.98 -37.73%
P/NAPS 0.37 0.41 0.48 0.51 0.68 0.71 0.76 -38.14%

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