[SEAL] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -166.79%
YoY- -104.48%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 42,466 108,532 113,980 66,794 94,358 24,274 241,976 -25.16%
PBT 8,736 39,296 10,598 1,872 11,562 3,482 99,572 -33.32%
Tax -4,018 -10,884 -1,786 -2,068 -3,282 -1,744 -28,920 -28.02%
NP 4,718 28,412 8,812 -196 8,280 1,738 70,652 -36.29%
-
NP to SH 4,642 28,348 9,740 -358 7,996 2,494 26,618 -25.24%
-
Tax Rate 45.99% 27.70% 16.85% 110.47% 28.39% 50.09% 29.04% -
Total Cost 37,748 80,120 105,168 66,990 86,078 22,536 171,324 -22.27%
-
Net Worth 289,208 282,096 256,020 249,988 240,739 245,100 196,291 6.66%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 289,208 282,096 256,020 249,988 240,739 245,100 196,291 6.66%
NOSH 242,952 242,952 242,952 242,952 214,946 215,000 215,705 2.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.11% 26.18% 7.73% -0.29% 8.78% 7.16% 29.20% -
ROE 1.61% 10.05% 3.80% -0.14% 3.32% 1.02% 13.56% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 17.91 45.78 48.08 30.99 43.90 11.29 112.18 -26.33%
EPS 1.96 11.96 4.10 -0.16 3.72 1.16 12.34 -26.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.19 1.08 1.16 1.12 1.14 0.91 5.00%
Adjusted Per Share Value based on latest NOSH - 242,952
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 10.10 25.82 27.12 15.89 22.45 5.78 57.57 -25.16%
EPS 1.10 6.74 2.32 -0.09 1.90 0.59 6.33 -25.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6881 0.6712 0.6091 0.5948 0.5728 0.5832 0.467 6.67%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.32 0.315 0.425 0.38 0.495 0.65 0.54 -
P/RPS 1.79 0.69 0.88 1.23 1.13 5.76 0.48 24.51%
P/EPS 16.34 2.63 10.34 -228.75 13.31 56.03 4.38 24.52%
EY 6.12 37.96 9.67 -0.44 7.52 1.78 22.85 -19.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.39 0.33 0.44 0.57 0.59 -12.76%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 21/02/19 28/02/18 28/02/17 24/02/16 26/02/15 26/02/14 -
Price 0.29 0.365 0.43 0.445 0.505 0.695 0.61 -
P/RPS 1.62 0.80 0.89 1.44 1.15 6.16 0.54 20.08%
P/EPS 14.81 3.05 10.47 -267.88 13.58 59.91 4.94 20.07%
EY 6.75 32.76 9.56 -0.37 7.37 1.67 20.23 -16.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.40 0.38 0.45 0.61 0.67 -15.72%

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