[SEAL] YoY Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -16.08%
YoY- -30.93%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 371,846 186,806 118,481 33,980 35,438 34,556 37,641 46.45%
PBT 222,833 58,128 38,742 6,434 10,485 14,778 2,249 115.03%
Tax -55,316 -16,733 -7,360 108 13 50 0 -
NP 167,517 41,394 31,382 6,542 10,498 14,829 2,249 105.05%
-
NP to SH 89,210 24,369 20,317 6,990 10,121 13,241 3,181 74.26%
-
Tax Rate 24.82% 28.79% 19.00% -1.68% -0.12% -0.34% 0.00% -
Total Cost 204,329 145,412 87,098 27,437 24,940 19,726 35,392 33.92%
-
Net Worth 250,365 181,473 153,561 128,838 123,532 117,153 141,324 9.99%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 250,365 181,473 153,561 128,838 123,532 117,153 141,324 9.99%
NOSH 215,832 216,040 196,873 178,941 179,033 180,235 183,538 2.73%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 45.05% 22.16% 26.49% 19.25% 29.62% 42.91% 5.98% -
ROE 35.63% 13.43% 13.23% 5.43% 8.19% 11.30% 2.25% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 172.29 86.47 60.18 18.99 19.79 19.17 20.51 42.55%
EPS 41.33 11.28 10.32 3.91 5.65 7.35 1.73 69.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 0.84 0.78 0.72 0.69 0.65 0.77 7.06%
Adjusted Per Share Value based on latest NOSH - 179,666
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 88.47 44.45 28.19 8.08 8.43 8.22 8.96 46.44%
EPS 21.23 5.80 4.83 1.66 2.41 3.15 0.76 74.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5957 0.4318 0.3654 0.3065 0.2939 0.2787 0.3362 9.99%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.63 0.425 0.43 0.59 0.43 0.28 0.36 -
P/RPS 0.37 0.49 0.71 3.11 2.17 1.46 1.76 -22.88%
P/EPS 1.52 3.77 4.17 15.10 7.61 3.81 20.77 -35.31%
EY 65.61 26.54 24.00 6.62 13.15 26.24 4.81 54.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.55 0.82 0.62 0.43 0.47 2.33%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 30/05/13 31/05/12 20/05/11 25/05/10 22/05/09 29/05/08 -
Price 0.715 0.48 0.44 0.56 0.41 0.30 0.40 -
P/RPS 0.42 0.56 0.73 2.95 2.07 1.56 1.95 -22.56%
P/EPS 1.73 4.26 4.26 14.33 7.25 4.08 23.08 -35.05%
EY 57.81 23.50 23.45 6.98 13.79 24.49 4.33 53.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 0.56 0.78 0.59 0.46 0.52 2.97%

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