[SEALINK] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -23.85%
YoY- -30.42%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 35,806 31,708 46,599 43,552 47,199 44,798 53,747 -6.54%
PBT 1,623 1,782 5,042 5,605 7,093 10,816 12,391 -28.72%
Tax -23 -175 -1,652 -1,962 -1,857 -576 -2,198 -53.21%
NP 1,600 1,607 3,390 3,643 5,236 10,240 10,193 -26.54%
-
NP to SH 1,600 1,607 3,390 3,643 5,236 10,240 10,193 -26.54%
-
Tax Rate 1.42% 9.82% 32.76% 35.00% 26.18% 5.33% 17.74% -
Total Cost 34,206 30,101 43,209 39,909 41,963 34,558 43,554 -3.94%
-
Net Worth 479,999 449,999 439,999 455,000 438,826 424,585 404,722 2.88%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 5,000 - 5,000 13,464 19,980 19,986 -
Div Payout % - 311.14% - 137.25% 257.14% 195.12% 196.08% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 479,999 449,999 439,999 455,000 438,826 424,585 404,722 2.88%
NOSH 500,000 500,000 500,000 500,000 498,666 499,512 499,656 0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.47% 5.07% 7.27% 8.36% 11.09% 22.86% 18.96% -
ROE 0.33% 0.36% 0.77% 0.80% 1.19% 2.41% 2.52% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.16 6.34 9.32 8.71 9.47 8.97 10.76 -6.56%
EPS 0.32 0.32 0.68 0.73 1.05 2.05 2.04 -26.55%
DPS 0.00 1.00 0.00 1.00 2.70 4.00 4.00 -
NAPS 0.96 0.90 0.88 0.91 0.88 0.85 0.81 2.87%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.16 6.34 9.32 8.71 9.44 8.96 10.75 -6.54%
EPS 0.32 0.32 0.68 0.73 1.05 2.05 2.04 -26.55%
DPS 0.00 1.00 0.00 1.00 2.69 4.00 4.00 -
NAPS 0.96 0.90 0.88 0.91 0.8777 0.8492 0.8094 2.88%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.33 0.635 0.34 0.35 0.62 0.67 0.76 -
P/RPS 4.61 10.01 3.65 4.02 6.55 7.47 7.07 -6.87%
P/EPS 103.13 197.57 50.15 48.04 59.05 32.68 37.25 18.48%
EY 0.97 0.51 1.99 2.08 1.69 3.06 2.68 -15.57%
DY 0.00 1.57 0.00 2.86 4.35 5.97 5.26 -
P/NAPS 0.34 0.71 0.39 0.38 0.70 0.79 0.94 -15.58%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 18/08/14 20/08/13 28/08/12 25/08/11 26/08/10 26/08/09 -
Price 0.27 0.605 0.345 0.34 0.60 0.60 0.79 -
P/RPS 3.77 9.54 3.70 3.90 6.34 6.69 7.34 -10.50%
P/EPS 84.38 188.24 50.88 46.66 57.14 29.27 38.73 13.85%
EY 1.19 0.53 1.97 2.14 1.75 3.42 2.58 -12.09%
DY 0.00 1.65 0.00 2.94 4.50 6.67 5.06 -
P/NAPS 0.28 0.67 0.39 0.37 0.68 0.71 0.98 -18.83%

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