[SEAL] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -7.52%
YoY- -23.56%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 186,806 118,481 33,980 35,438 34,556 37,641 61,293 20.38%
PBT 58,128 38,742 6,434 10,485 14,778 2,249 -4,596 -
Tax -16,733 -7,360 108 13 50 0 0 -
NP 41,394 31,382 6,542 10,498 14,829 2,249 -4,596 -
-
NP to SH 24,369 20,317 6,990 10,121 13,241 3,181 -4,588 -
-
Tax Rate 28.79% 19.00% -1.68% -0.12% -0.34% 0.00% - -
Total Cost 145,412 87,098 27,437 24,940 19,726 35,392 65,889 14.08%
-
Net Worth 181,473 153,561 128,838 123,532 117,153 141,324 133,613 5.23%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 181,473 153,561 128,838 123,532 117,153 141,324 133,613 5.23%
NOSH 216,040 196,873 178,941 179,033 180,235 183,538 183,031 2.79%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 22.16% 26.49% 19.25% 29.62% 42.91% 5.98% -7.50% -
ROE 13.43% 13.23% 5.43% 8.19% 11.30% 2.25% -3.43% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 86.47 60.18 18.99 19.79 19.17 20.51 33.49 17.11%
EPS 11.28 10.32 3.91 5.65 7.35 1.73 -2.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.78 0.72 0.69 0.65 0.77 0.73 2.36%
Adjusted Per Share Value based on latest NOSH - 179,576
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 44.45 28.19 8.08 8.43 8.22 8.96 14.58 20.39%
EPS 5.80 4.83 1.66 2.41 3.15 0.76 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4318 0.3654 0.3065 0.2939 0.2787 0.3362 0.3179 5.23%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.425 0.43 0.59 0.43 0.28 0.36 0.48 -
P/RPS 0.49 0.71 3.11 2.17 1.46 1.76 1.43 -16.33%
P/EPS 3.77 4.17 15.10 7.61 3.81 20.77 -19.15 -
EY 26.54 24.00 6.62 13.15 26.24 4.81 -5.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.82 0.62 0.43 0.47 0.66 -4.20%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 31/05/12 20/05/11 25/05/10 22/05/09 29/05/08 28/05/07 -
Price 0.48 0.44 0.56 0.41 0.30 0.40 0.41 -
P/RPS 0.56 0.73 2.95 2.07 1.56 1.95 1.22 -12.16%
P/EPS 4.26 4.26 14.33 7.25 4.08 23.08 -16.36 -
EY 23.50 23.45 6.98 13.79 24.49 4.33 -6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.78 0.59 0.46 0.52 0.56 0.29%

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