[SEAL] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -15.24%
YoY- -98.42%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 109,599 67,635 60,054 20,770 278,885 140,105 88,861 3.55%
PBT 15,857 12,741 6,741 2,881 167,125 43,596 29,057 -9.59%
Tax -3,952 -4,664 -2,547 -2,863 -41,487 -12,550 -5,520 -5.41%
NP 11,905 8,077 4,194 18 125,638 31,046 23,537 -10.73%
-
NP to SH 12,345 3,413 3,973 1,057 66,908 18,277 15,238 -3.44%
-
Tax Rate 24.92% 36.61% 37.78% 99.38% 24.82% 28.79% 19.00% -
Total Cost 97,694 59,558 55,860 20,752 153,247 109,059 65,324 6.93%
-
Net Worth 265,502 250,705 241,834 245,914 250,365 181,473 153,561 9.55%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 265,502 250,705 241,834 245,914 250,365 181,473 153,561 9.55%
NOSH 242,952 242,952 215,923 215,714 215,832 216,040 196,873 3.56%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.86% 11.94% 6.98% 0.09% 45.05% 22.16% 26.49% -
ROE 4.65% 1.36% 1.64% 0.43% 26.72% 10.07% 9.92% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 46.23 30.22 27.81 9.63 129.21 64.85 45.14 0.39%
EPS 5.21 1.52 1.84 0.49 31.00 8.46 7.74 -6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.12 1.14 1.16 0.84 0.78 6.21%
Adjusted Per Share Value based on latest NOSH - 212,222
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 26.08 16.09 14.29 4.94 66.35 33.33 21.14 3.56%
EPS 2.94 0.81 0.95 0.25 15.92 4.35 3.63 -3.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6317 0.5965 0.5754 0.5851 0.5957 0.4318 0.3654 9.54%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.40 0.48 0.485 0.625 0.63 0.425 0.43 -
P/RPS 0.87 1.59 1.74 6.49 0.49 0.66 0.95 -1.45%
P/EPS 7.68 31.48 26.36 127.55 2.03 5.02 5.56 5.52%
EY 13.02 3.18 3.79 0.78 49.21 19.91 18.00 -5.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.43 0.55 0.54 0.51 0.55 -6.81%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 31/05/17 31/05/16 26/05/15 30/05/14 30/05/13 31/05/12 -
Price 0.415 0.44 0.47 0.61 0.715 0.48 0.44 -
P/RPS 0.90 1.46 1.69 6.34 0.55 0.74 0.97 -1.24%
P/EPS 7.97 28.86 25.54 124.49 2.31 5.67 5.68 5.80%
EY 12.55 3.47 3.91 0.80 43.36 17.63 17.59 -5.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.42 0.54 0.62 0.57 0.56 -6.67%

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