[SEAL] YoY Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -33.75%
YoY- 275.88%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 101,800 146,132 90,180 80,072 27,693 371,846 186,806 -9.61%
PBT 29,542 21,142 16,988 8,988 3,841 222,833 58,128 -10.66%
Tax -9,041 -5,269 -6,218 -3,396 -3,817 -55,316 -16,733 -9.74%
NP 20,501 15,873 10,769 5,592 24 167,517 41,394 -11.04%
-
NP to SH 20,454 16,460 4,550 5,297 1,409 89,210 24,369 -2.87%
-
Tax Rate 30.60% 24.92% 36.60% 37.78% 99.38% 24.82% 28.79% -
Total Cost 81,298 130,258 79,410 74,480 27,669 204,329 145,412 -9.23%
-
Net Worth 282,096 265,502 250,705 241,834 245,914 250,365 181,473 7.62%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 282,096 265,502 250,705 241,834 245,914 250,365 181,473 7.62%
NOSH 242,952 242,952 242,952 215,923 215,714 215,832 216,040 1.97%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 20.14% 10.86% 11.94% 6.98% 0.09% 45.05% 22.16% -
ROE 7.25% 6.20% 1.82% 2.19% 0.57% 35.63% 13.43% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 42.94 61.64 40.29 37.08 12.84 172.29 86.47 -11.00%
EPS 8.63 6.95 2.03 2.45 0.65 41.33 11.28 -4.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.12 1.12 1.12 1.14 1.16 0.84 5.97%
Adjusted Per Share Value based on latest NOSH - 250,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 24.22 34.77 21.46 19.05 6.59 88.47 44.45 -9.62%
EPS 4.87 3.92 1.08 1.26 0.34 21.23 5.80 -2.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6712 0.6317 0.5965 0.5754 0.5851 0.5957 0.4318 7.62%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.34 0.40 0.48 0.485 0.625 0.63 0.425 -
P/RPS 0.79 0.65 1.19 1.31 4.87 0.37 0.49 8.28%
P/EPS 3.94 5.76 23.61 19.77 95.66 1.52 3.77 0.73%
EY 25.38 17.36 4.24 5.06 1.05 65.61 26.54 -0.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.43 0.43 0.55 0.54 0.51 -8.97%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 21/05/18 31/05/17 31/05/16 26/05/15 30/05/14 30/05/13 -
Price 0.31 0.415 0.44 0.47 0.61 0.715 0.48 -
P/RPS 0.72 0.67 1.09 1.27 4.75 0.42 0.56 4.27%
P/EPS 3.59 5.98 21.64 19.16 93.37 1.73 4.26 -2.81%
EY 27.83 16.73 4.62 5.22 1.07 57.81 23.50 2.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.37 0.39 0.42 0.54 0.62 0.57 -12.25%

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