[SEALINK] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 42.81%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 192,778 208,962 230,630 234,807 183,507 141,235 57,924 122.42%
PBT 58,728 60,615 72,014 84,720 58,285 47,911 25,097 75.98%
Tax -8,624 -10,795 -12,596 -12,842 -7,632 -5,232 -2,444 131.24%
NP 50,104 49,820 59,418 71,878 50,653 42,679 22,653 69.51%
-
NP to SH 50,104 49,820 59,418 70,804 49,579 41,605 21,579 75.07%
-
Tax Rate 14.68% 17.81% 17.49% 15.16% 13.09% 10.92% 9.74% -
Total Cost 142,674 159,142 171,212 162,929 132,854 98,556 35,271 153.22%
-
Net Worth 425,412 419,115 404,722 414,511 396,192 358,605 86,662 188.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 19,986 19,986 19,986 - - - - -
Div Payout % 39.89% 40.12% 33.64% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 425,412 419,115 404,722 414,511 396,192 358,605 86,662 188.00%
NOSH 500,484 498,947 499,656 499,411 501,509 465,720 144,437 128.46%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 25.99% 23.84% 25.76% 30.61% 27.60% 30.22% 39.11% -
ROE 11.78% 11.89% 14.68% 17.08% 12.51% 11.60% 24.90% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.52 41.88 46.16 47.02 36.59 30.33 40.10 -2.63%
EPS 10.01 9.99 11.89 14.18 9.89 8.93 14.94 -23.37%
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.81 0.83 0.79 0.77 0.60 26.05%
Adjusted Per Share Value based on latest NOSH - 499,411
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.56 41.79 46.13 46.96 36.70 28.25 11.58 122.50%
EPS 10.02 9.96 11.88 14.16 9.92 8.32 4.32 74.95%
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.8508 0.8382 0.8094 0.829 0.7924 0.7172 0.1733 188.02%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 - -
Price 0.64 0.74 0.76 0.35 0.55 0.80 0.00 -
P/RPS 1.66 1.77 1.65 0.74 1.50 2.64 0.00 -
P/EPS 6.39 7.41 6.39 2.47 5.56 8.96 0.00 -
EY 15.64 13.49 15.65 40.51 17.97 11.17 0.00 -
DY 6.25 5.41 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 0.94 0.42 0.70 1.04 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 26/08/09 21/05/09 - - - -
Price 0.68 0.69 0.79 0.62 0.00 0.00 0.00 -
P/RPS 1.77 1.65 1.71 1.32 0.00 0.00 0.00 -
P/EPS 6.79 6.91 6.64 4.37 0.00 0.00 0.00 -
EY 14.72 14.47 15.05 22.87 0.00 0.00 0.00 -
DY 5.88 5.80 5.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 0.98 0.75 0.00 0.00 0.00 -

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