[SEAL] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 68.99%
YoY- 261.71%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 21,602 41,401 101,800 146,132 90,180 80,072 27,693 -4.05%
PBT -4,625 6,066 29,542 21,142 16,988 8,988 3,841 -
Tax -1,304 -2,652 -9,041 -5,269 -6,218 -3,396 -3,817 -16.37%
NP -5,929 3,414 20,501 15,873 10,769 5,592 24 -
-
NP to SH -6,006 3,334 20,454 16,460 4,550 5,297 1,409 -
-
Tax Rate - 43.72% 30.60% 24.92% 36.60% 37.78% 99.38% -
Total Cost 27,531 37,986 81,298 130,258 79,410 74,480 27,669 -0.08%
-
Net Worth 298,216 289,208 282,096 265,502 250,705 241,834 245,914 3.26%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 298,216 289,208 282,096 265,502 250,705 241,834 245,914 3.26%
NOSH 242,952 242,952 242,952 242,952 242,952 215,923 215,714 1.99%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -27.45% 8.25% 20.14% 10.86% 11.94% 6.98% 0.09% -
ROE -2.01% 1.15% 7.25% 6.20% 1.82% 2.19% 0.57% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 9.11 17.46 42.94 61.64 40.29 37.08 12.84 -5.55%
EPS -2.53 1.41 8.63 6.95 2.03 2.45 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.258 1.22 1.19 1.12 1.12 1.12 1.14 1.65%
Adjusted Per Share Value based on latest NOSH - 242,952
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 5.14 9.85 24.22 34.77 21.46 19.05 6.59 -4.05%
EPS -1.43 0.79 4.87 3.92 1.08 1.26 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7095 0.6881 0.6712 0.6317 0.5965 0.5754 0.5851 3.26%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.33 0.21 0.34 0.40 0.48 0.485 0.625 -
P/RPS 3.62 1.20 0.79 0.65 1.19 1.31 4.87 -4.81%
P/EPS -13.02 14.93 3.94 5.76 23.61 19.77 95.66 -
EY -7.68 6.70 25.38 17.36 4.24 5.06 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.17 0.29 0.36 0.43 0.43 0.55 -11.72%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 25/06/20 30/05/19 21/05/18 31/05/17 31/05/16 26/05/15 -
Price 0.315 0.29 0.31 0.415 0.44 0.47 0.61 -
P/RPS 3.46 1.66 0.72 0.67 1.09 1.27 4.75 -5.13%
P/EPS -12.43 20.62 3.59 5.98 21.64 19.16 93.37 -
EY -8.04 4.85 27.83 16.73 4.62 5.22 1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.26 0.37 0.39 0.42 0.54 -12.03%

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