[SEAL] YoY TTM Result on 30-Jun-2013 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -5.75%
YoY- 10.4%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 71,680 29,190 288,971 183,300 122,684 51,821 39,914 10.24%
PBT 5,217 4,096 159,511 52,814 42,514 8,898 10,228 -10.60%
Tax -2,381 -10,815 -44,081 -18,036 -13,427 -2,193 -3,497 -6.20%
NP 2,836 -6,719 115,430 34,778 29,087 6,705 6,731 -13.40%
-
NP to SH 3,595 -5,527 59,393 19,580 17,736 6,932 6,960 -10.41%
-
Tax Rate 45.64% 264.04% 27.64% 34.15% 31.58% 24.65% 34.19% -
Total Cost 68,844 35,909 173,541 148,522 93,597 45,116 33,183 12.92%
-
Net Worth 249,035 239,578 246,501 184,874 155,077 130,692 124,409 12.25%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 249,035 239,578 246,501 184,874 155,077 130,692 124,409 12.25%
NOSH 222,352 215,836 216,229 217,499 204,049 186,703 180,303 3.55%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.96% -23.02% 39.95% 18.97% 23.71% 12.94% 16.86% -
ROE 1.44% -2.31% 24.09% 10.59% 11.44% 5.30% 5.59% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 32.24 13.52 133.64 84.28 60.12 27.76 22.14 6.45%
EPS 1.62 -2.56 27.47 9.00 8.69 3.71 3.86 -13.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.14 0.85 0.76 0.70 0.69 8.40%
Adjusted Per Share Value based on latest NOSH - 217,499
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.05 6.95 68.75 43.61 29.19 12.33 9.50 10.22%
EPS 0.86 -1.32 14.13 4.66 4.22 1.65 1.66 -10.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5925 0.57 0.5865 0.4399 0.369 0.3109 0.296 12.25%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.445 0.56 1.29 0.515 0.49 0.47 0.40 -
P/RPS 1.38 4.14 0.97 0.61 0.81 1.69 1.81 -4.41%
P/EPS 27.52 -21.87 4.70 5.72 5.64 12.66 10.36 17.66%
EY 3.63 -4.57 21.29 17.48 17.74 7.90 9.65 -15.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 1.13 0.61 0.64 0.67 0.58 -5.99%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 26/08/15 27/08/14 29/08/13 29/08/12 29/08/11 30/08/10 -
Price 0.405 0.475 1.31 0.495 0.56 0.41 0.38 -
P/RPS 1.26 3.51 0.98 0.59 0.93 1.48 1.72 -5.05%
P/EPS 25.05 -18.55 4.77 5.50 6.44 11.04 9.84 16.83%
EY 3.99 -5.39 20.97 18.19 15.52 9.06 10.16 -14.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 1.15 0.58 0.74 0.59 0.55 -6.81%

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