[SEAL] YoY Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 139.78%
YoY- 838.89%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 31,149 33,159 16,920 24,068 6,218 56,915 37,147 -2.89%
PBT 18,551 1,452 752 2,896 333 21,437 11,861 7.73%
Tax -5,134 -490 -573 -661 -292 -8,516 -3,020 9.24%
NP 13,417 962 179 2,235 41 12,921 8,841 7.19%
-
NP to SH 13,413 1,194 134 2,197 234 6,138 5,230 16.98%
-
Tax Rate 27.68% 33.75% 76.20% 22.82% 87.69% 39.73% 25.46% -
Total Cost 17,732 32,197 16,741 21,833 6,177 43,994 28,306 -7.49%
-
Net Worth 279,726 253,650 250,133 239,085 240,381 190,191 168,570 8.80%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 279,726 253,650 250,133 239,085 240,381 190,191 168,570 8.80%
NOSH 242,952 242,952 223,333 215,392 212,727 216,126 216,115 1.96%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 43.07% 2.90% 1.06% 9.29% 0.66% 22.70% 23.80% -
ROE 4.80% 0.47% 0.05% 0.92% 0.10% 3.23% 3.10% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.14 13.99 7.58 11.17 2.92 26.33 17.19 -4.37%
EPS 5.66 0.50 0.06 1.02 0.11 2.84 2.42 15.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.07 1.12 1.11 1.13 0.88 0.78 7.13%
Adjusted Per Share Value based on latest NOSH - 215,392
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.41 7.89 4.03 5.73 1.48 13.54 8.84 -2.89%
EPS 3.19 0.28 0.03 0.52 0.06 1.46 1.24 17.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6655 0.6035 0.5951 0.5688 0.5719 0.4525 0.4011 8.80%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.375 0.425 0.42 0.47 1.05 0.50 0.46 -
P/RPS 2.85 3.04 5.54 4.21 35.92 1.90 2.68 1.02%
P/EPS 6.63 84.38 700.00 46.08 954.55 17.61 19.01 -16.09%
EY 15.09 1.19 0.14 2.17 0.10 5.68 5.26 19.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 0.38 0.42 0.93 0.57 0.59 -9.68%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 25/11/14 29/11/13 28/11/12 -
Price 0.315 0.445 0.39 0.52 0.855 0.525 0.46 -
P/RPS 2.40 3.18 5.15 4.65 29.25 1.99 2.68 -1.82%
P/EPS 5.57 88.35 650.00 50.98 777.27 18.49 19.01 -18.49%
EY 17.96 1.13 0.15 1.96 0.13 5.41 5.26 22.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.42 0.35 0.47 0.76 0.60 0.59 -12.21%

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