[SEAL] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 30.07%
YoY- 19.94%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 80,072 27,693 371,846 186,806 118,481 33,980 35,438 14.53%
PBT 8,988 3,841 222,833 58,128 38,742 6,434 10,485 -2.53%
Tax -3,396 -3,817 -55,316 -16,733 -7,360 108 13 -
NP 5,592 24 167,517 41,394 31,382 6,542 10,498 -9.95%
-
NP to SH 5,297 1,409 89,210 24,369 20,317 6,990 10,121 -10.22%
-
Tax Rate 37.78% 99.38% 24.82% 28.79% 19.00% -1.68% -0.12% -
Total Cost 74,480 27,669 204,329 145,412 87,098 27,437 24,940 19.98%
-
Net Worth 241,834 245,914 250,365 181,473 153,561 128,838 123,532 11.83%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 241,834 245,914 250,365 181,473 153,561 128,838 123,532 11.83%
NOSH 215,923 215,714 215,832 216,040 196,873 178,941 179,033 3.16%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.98% 0.09% 45.05% 22.16% 26.49% 19.25% 29.62% -
ROE 2.19% 0.57% 35.63% 13.43% 13.23% 5.43% 8.19% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 37.08 12.84 172.29 86.47 60.18 18.99 19.79 11.02%
EPS 2.45 0.65 41.33 11.28 10.32 3.91 5.65 -12.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.14 1.16 0.84 0.78 0.72 0.69 8.40%
Adjusted Per Share Value based on latest NOSH - 215,714
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 19.05 6.59 88.47 44.45 28.19 8.08 8.43 14.54%
EPS 1.26 0.34 21.23 5.80 4.83 1.66 2.41 -10.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5754 0.5851 0.5957 0.4318 0.3654 0.3065 0.2939 11.83%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.485 0.625 0.63 0.425 0.43 0.59 0.43 -
P/RPS 1.31 4.87 0.37 0.49 0.71 3.11 2.17 -8.06%
P/EPS 19.77 95.66 1.52 3.77 4.17 15.10 7.61 17.23%
EY 5.06 1.05 65.61 26.54 24.00 6.62 13.15 -14.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.55 0.54 0.51 0.55 0.82 0.62 -5.91%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 26/05/15 30/05/14 30/05/13 31/05/12 20/05/11 25/05/10 -
Price 0.47 0.61 0.715 0.48 0.44 0.56 0.41 -
P/RPS 1.27 4.75 0.42 0.56 0.73 2.95 2.07 -7.81%
P/EPS 19.16 93.37 1.73 4.26 4.26 14.33 7.25 17.56%
EY 5.22 1.07 57.81 23.50 23.45 6.98 13.79 -14.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.62 0.57 0.56 0.78 0.59 -5.50%

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