[SEAL] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -25.23%
YoY- 128.2%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 181,481 55,506 45,129 35,207 38,068 60,766 12,429 56.27%
PBT 61,676 7,933 8,515 8,456 -19,642 9,485 -71,572 -
Tax -20,897 -2,193 -3,497 -1,910 -2,181 -3,839 -2,457 42.82%
NP 40,779 5,740 5,018 6,546 -21,823 5,646 -74,029 -
-
NP to SH 23,631 6,240 5,653 6,501 -23,054 6,009 -73,962 -
-
Tax Rate 33.88% 27.64% 41.07% 22.59% - 40.47% - -
Total Cost 140,702 49,766 40,111 28,661 59,891 55,120 86,458 8.44%
-
Net Worth 172,416 142,738 127,205 121,588 115,351 140,130 133,321 4.37%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 172,416 142,738 127,205 121,588 115,351 140,130 133,321 4.37%
NOSH 215,520 198,247 179,162 178,807 180,236 184,382 182,631 2.79%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 22.47% 10.34% 11.12% 18.59% -57.33% 9.29% -595.62% -
ROE 13.71% 4.37% 4.44% 5.35% -19.99% 4.29% -55.48% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 84.21 28.00 25.19 19.69 21.12 32.96 6.81 52.00%
EPS 10.96 3.15 3.16 3.64 -12.79 3.26 -40.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.72 0.71 0.68 0.64 0.76 0.73 1.53%
Adjusted Per Share Value based on latest NOSH - 178,807
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 43.18 13.21 10.74 8.38 9.06 14.46 2.96 56.25%
EPS 5.62 1.48 1.34 1.55 -5.49 1.43 -17.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4102 0.3396 0.3027 0.2893 0.2744 0.3334 0.3172 4.37%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.46 0.44 0.41 0.40 0.30 0.40 0.41 -
P/RPS 0.55 1.57 1.63 2.03 1.42 1.21 6.02 -32.86%
P/EPS 4.20 13.98 12.99 11.00 -2.35 12.27 -1.01 -
EY 23.84 7.15 7.70 9.09 -42.64 8.15 -98.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.58 0.59 0.47 0.53 0.56 0.58%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 24/02/10 27/02/09 27/02/08 28/02/07 -
Price 0.43 0.44 0.41 0.40 0.25 0.36 0.54 -
P/RPS 0.51 1.57 1.63 2.03 1.18 1.09 7.93 -36.67%
P/EPS 3.92 13.98 12.99 11.00 -1.95 11.05 -1.33 -
EY 25.50 7.15 7.70 9.09 -51.16 9.05 -75.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.58 0.59 0.39 0.47 0.74 -5.11%

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