[SEAL] YoY Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 25.88%
YoY- -30.93%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 278,885 140,105 88,861 25,485 26,579 25,917 28,231 46.45%
PBT 167,125 43,596 29,057 4,826 7,864 11,084 1,687 115.03%
Tax -41,487 -12,550 -5,520 81 10 38 0 -
NP 125,638 31,046 23,537 4,907 7,874 11,122 1,687 105.04%
-
NP to SH 66,908 18,277 15,238 5,243 7,591 9,931 2,386 74.25%
-
Tax Rate 24.82% 28.79% 19.00% -1.68% -0.13% -0.34% 0.00% -
Total Cost 153,247 109,059 65,324 20,578 18,705 14,795 26,544 33.92%
-
Net Worth 250,365 181,473 153,561 128,838 123,532 117,153 141,324 9.99%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 250,365 181,473 153,561 128,838 123,532 117,153 141,324 9.99%
NOSH 215,832 216,040 196,873 178,941 179,033 180,235 183,538 2.73%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 45.05% 22.16% 26.49% 19.25% 29.62% 42.91% 5.98% -
ROE 26.72% 10.07% 9.92% 4.07% 6.14% 8.48% 1.69% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 129.21 64.85 45.14 14.24 14.85 14.38 15.38 42.55%
EPS 31.00 8.46 7.74 2.93 4.24 5.51 1.30 69.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 0.84 0.78 0.72 0.69 0.65 0.77 7.06%
Adjusted Per Share Value based on latest NOSH - 179,666
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 66.35 33.33 21.14 6.06 6.32 6.17 6.72 46.44%
EPS 15.92 4.35 3.63 1.25 1.81 2.36 0.57 74.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5957 0.4318 0.3654 0.3065 0.2939 0.2787 0.3362 9.99%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.63 0.425 0.43 0.59 0.43 0.28 0.36 -
P/RPS 0.49 0.66 0.95 4.14 2.90 1.95 2.34 -22.93%
P/EPS 2.03 5.02 5.56 20.14 10.14 5.08 27.69 -35.29%
EY 49.21 19.91 18.00 4.97 9.86 19.68 3.61 54.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.55 0.82 0.62 0.43 0.47 2.33%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 30/05/13 31/05/12 20/05/11 25/05/10 22/05/09 29/05/08 -
Price 0.715 0.48 0.44 0.56 0.41 0.30 0.40 -
P/RPS 0.55 0.74 0.97 3.93 2.76 2.09 2.60 -22.80%
P/EPS 2.31 5.67 5.68 19.11 9.67 5.44 30.77 -35.03%
EY 43.36 17.63 17.59 5.23 10.34 18.37 3.25 53.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 0.56 0.78 0.59 0.46 0.52 2.97%

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