[SEAL] YoY 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- 234.76%
YoY- -17.73%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 64,073 43,423 9,733 11,662 7,209 10,651 9,676 36.99%
PBT 28,349 10,382 1,716 3,195 3,877 5,968 1,443 64.19%
Tax -5,944 -4,450 0 0 0 0 0 -
NP 22,405 5,932 1,716 3,195 3,877 5,968 1,443 57.88%
-
NP to SH 7,171 4,138 1,923 3,207 3,898 6,092 1,641 27.83%
-
Tax Rate 20.97% 42.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 41,668 37,491 8,017 8,467 3,332 4,683 8,233 30.99%
-
Net Worth 196,554 172,416 142,738 127,205 121,588 115,351 140,130 5.79%
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 196,554 172,416 142,738 127,205 121,588 115,351 140,130 5.79%
NOSH 215,993 215,520 198,247 179,162 178,807 180,236 184,382 2.66%
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 34.97% 13.66% 17.63% 27.40% 53.78% 56.03% 14.91% -
ROE 3.65% 2.40% 1.35% 2.52% 3.21% 5.28% 1.17% -
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 29.66 20.15 4.91 6.51 4.03 5.91 5.25 33.42%
EPS 3.32 1.92 0.97 1.79 2.18 3.38 0.89 24.51%
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 15.24 10.33 2.32 2.77 1.72 2.53 2.30 37.00%
EPS 1.71 0.98 0.46 0.76 0.93 1.45 0.39 27.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4677 0.4102 0.3396 0.3027 0.2893 0.2744 0.3334 5.79%
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 1.82 2.28 8.96 6.30 9.92 5.08 7.62 -21.21%
P/EPS 16.27 23.96 45.36 22.91 18.35 8.88 44.94 -15.56%
EY 6.15 4.17 2.20 4.37 5.45 11.27 2.23 18.40%
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 2.06 2.13 8.96 6.30 9.92 4.23 6.86 -18.15%
P/EPS 18.37 22.40 45.36 22.91 18.35 7.40 40.45 -12.31%
EY 5.44 4.47 2.20 4.37 5.45 13.52 2.47 14.05%
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