[SEALINK] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 12.5%
YoY- -50.9%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 152,846 149,799 121,430 129,955 169,317 172,964 202,019 -16.98%
PBT -5,984 -5,421 -4,973 17,790 15,750 17,238 21,797 -
Tax -3,834 -4,144 -4,120 -4,785 -4,190 -4,085 -4,077 -4.01%
NP -9,818 -9,565 -9,093 13,005 11,560 13,153 17,720 -
-
NP to SH -9,818 -9,565 -9,093 13,005 11,560 13,153 17,720 -
-
Tax Rate - - - 26.90% 26.60% 23.70% 18.70% -
Total Cost 162,664 159,364 130,523 116,950 157,757 159,811 184,299 -7.99%
-
Net Worth 439,999 435,000 430,368 449,999 455,000 449,999 434,913 0.77%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 5,000 5,000 5,000 5,000 13,464 13,464 -
Div Payout % - 0.00% 0.00% 38.45% 43.25% 102.36% 75.98% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 439,999 435,000 430,368 449,999 455,000 449,999 434,913 0.77%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -6.42% -6.39% -7.49% 10.01% 6.83% 7.60% 8.77% -
ROE -2.23% -2.20% -2.11% 2.89% 2.54% 2.92% 4.07% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.57 29.96 24.27 25.99 33.86 34.59 41.34 -18.24%
EPS -1.96 -1.91 -1.82 2.60 2.31 2.63 3.63 -
DPS 0.00 1.00 1.00 1.00 1.00 2.69 2.76 -
NAPS 0.88 0.87 0.86 0.90 0.91 0.90 0.89 -0.75%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.57 29.96 24.29 25.99 33.86 34.59 40.40 -16.97%
EPS -1.96 -1.91 -1.82 2.60 2.31 2.63 3.54 -
DPS 0.00 1.00 1.00 1.00 1.00 2.69 2.69 -
NAPS 0.88 0.87 0.8607 0.90 0.91 0.90 0.8698 0.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.34 0.32 0.36 0.38 0.35 0.41 0.43 -
P/RPS 1.11 1.07 1.48 1.46 1.03 1.19 1.04 4.44%
P/EPS -17.32 -16.73 -19.81 14.61 15.14 15.59 11.86 -
EY -5.78 -5.98 -5.05 6.84 6.61 6.42 8.43 -
DY 0.00 3.13 2.78 2.63 2.86 6.57 6.41 -
P/NAPS 0.39 0.37 0.42 0.42 0.38 0.46 0.48 -12.93%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 23/05/13 22/02/13 23/11/12 28/08/12 21/05/12 29/02/12 -
Price 0.345 0.36 0.36 0.37 0.34 0.37 0.43 -
P/RPS 1.13 1.20 1.48 1.42 1.00 1.07 1.04 5.69%
P/EPS -17.57 -18.82 -19.81 14.23 14.71 14.07 11.86 -
EY -5.69 -5.31 -5.05 7.03 6.80 7.11 8.43 -
DY 0.00 2.78 2.78 2.70 2.94 7.28 6.41 -
P/NAPS 0.39 0.41 0.42 0.41 0.37 0.41 0.48 -12.93%

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