[SEAL] YoY TTM Result on 31-Mar-2011 [#3]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -18.42%
YoY- -36.02%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 322,080 173,928 115,197 38,820 39,239 36,680 32,236 46.73%
PBT 176,343 57,053 33,129 7,190 9,475 -18,686 9,154 63.69%
Tax -46,973 -20,457 -7,794 -3,426 -1,938 -2,143 -3,839 51.77%
NP 129,370 36,596 25,335 3,764 7,537 -20,829 5,315 70.19%
-
NP to SH 68,211 20,775 16,927 4,612 7,208 -22,026 5,971 50.04%
-
Tax Rate 26.64% 35.86% 23.53% 47.65% 20.45% - 41.94% -
Total Cost 192,710 137,332 89,862 35,056 31,702 57,509 26,921 38.80%
-
Net Worth 250,301 181,199 153,456 129,359 123,907 116,177 140,800 10.05%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 250,301 181,199 153,456 129,359 123,907 116,177 140,800 10.05%
NOSH 215,776 215,714 196,739 179,666 179,576 178,734 182,857 2.79%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 40.17% 21.04% 21.99% 9.70% 19.21% -56.79% 16.49% -
ROE 27.25% 11.47% 11.03% 3.57% 5.82% -18.96% 4.24% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 149.27 80.63 58.55 21.61 21.85 20.52 17.63 42.74%
EPS 31.61 9.63 8.60 2.57 4.01 -12.32 3.27 45.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 0.84 0.78 0.72 0.69 0.65 0.77 7.06%
Adjusted Per Share Value based on latest NOSH - 179,666
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 76.63 41.38 27.41 9.24 9.34 8.73 7.67 46.73%
EPS 16.23 4.94 4.03 1.10 1.71 -5.24 1.42 50.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5955 0.4311 0.3651 0.3078 0.2948 0.2764 0.335 10.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.63 0.425 0.43 0.59 0.43 0.28 0.36 -
P/RPS 0.42 0.53 0.73 2.73 1.97 1.36 2.04 -23.14%
P/EPS 1.99 4.41 5.00 22.98 10.71 -2.27 11.02 -24.80%
EY 50.18 22.66 20.01 4.35 9.33 -44.01 9.07 32.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.55 0.82 0.62 0.43 0.47 2.33%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 30/05/13 31/05/12 20/05/11 25/05/10 22/05/09 29/05/08 -
Price 0.715 0.48 0.44 0.56 0.41 0.30 0.40 -
P/RPS 0.48 0.60 0.75 2.59 1.88 1.46 2.27 -22.80%
P/EPS 2.26 4.98 5.11 21.82 10.21 -2.43 12.25 -24.53%
EY 44.21 20.06 19.55 4.58 9.79 -41.08 8.16 32.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 0.56 0.78 0.59 0.46 0.52 2.97%

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