[SEAL] YoY Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 334.76%
YoY- -23.89%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 120,988 80,570 21,773 18,088 12,873 16,243 17,169 38.42%
PBT 49,786 22,243 3,081 4,046 5,759 9,998 1,557 78.06%
Tax -14,460 -7,470 0 0 0 0 0 -
NP 35,326 14,773 3,081 4,046 5,759 9,998 1,557 68.17%
-
NP to SH 13,309 9,368 3,473 4,165 5,472 8,519 2,002 37.08%
-
Tax Rate 29.04% 33.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 85,662 65,797 18,692 14,042 7,114 6,245 15,612 32.77%
-
Net Worth 196,291 172,682 142,077 126,916 121,600 115,511 139,588 5.84%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 196,291 172,682 142,077 126,916 121,600 115,511 139,588 5.84%
NOSH 215,705 215,852 197,329 178,755 178,823 180,487 183,669 2.71%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 29.20% 18.34% 14.15% 22.37% 44.74% 61.55% 9.07% -
ROE 6.78% 5.43% 2.44% 3.28% 4.50% 7.38% 1.43% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 56.09 37.33 11.03 10.12 7.20 9.00 9.35 34.75%
EPS 6.17 4.34 1.76 2.33 3.06 4.72 1.09 33.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.80 0.72 0.71 0.68 0.64 0.76 3.04%
Adjusted Per Share Value based on latest NOSH - 179,162
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 28.79 19.17 5.18 4.30 3.06 3.86 4.08 38.45%
EPS 3.17 2.23 0.83 0.99 1.30 2.03 0.48 36.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.467 0.4109 0.338 0.302 0.2893 0.2748 0.3321 5.84%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.54 0.46 0.44 0.41 0.40 0.30 0.40 -
P/RPS 0.96 1.23 3.99 4.05 5.56 3.33 4.28 -22.03%
P/EPS 8.75 10.60 25.00 17.60 13.07 6.36 36.70 -21.23%
EY 11.43 9.43 4.00 5.68 7.65 15.73 2.73 26.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.61 0.58 0.59 0.47 0.53 1.80%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 28/02/13 29/02/12 28/02/11 24/02/10 27/02/09 27/02/08 -
Price 0.61 0.43 0.44 0.41 0.40 0.25 0.36 -
P/RPS 1.09 1.15 3.99 4.05 5.56 2.78 3.85 -18.95%
P/EPS 9.89 9.91 25.00 17.60 13.07 5.30 33.03 -18.19%
EY 10.11 10.09 4.00 5.68 7.65 18.88 3.03 22.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.54 0.61 0.58 0.59 0.39 0.47 6.08%

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