[SEALINK] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -16.08%
YoY- 175.35%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 169,317 199,316 211,707 230,630 57,924 30.73%
PBT 15,750 29,976 45,178 72,014 25,097 -10.98%
Tax -4,190 -5,269 -3,238 -12,596 -2,444 14.41%
NP 11,560 24,707 41,940 59,418 22,653 -15.47%
-
NP to SH 11,560 24,707 41,940 59,418 21,579 -14.43%
-
Tax Rate 26.60% 17.58% 7.17% 17.49% 9.74% -
Total Cost 157,757 174,609 169,767 171,212 35,271 45.38%
-
Net Worth 455,000 438,826 424,585 404,722 86,662 51.32%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 5,000 13,464 19,980 19,986 - -
Div Payout % 43.25% 54.49% 47.64% 33.64% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 455,000 438,826 424,585 404,722 86,662 51.32%
NOSH 500,000 498,666 499,512 499,656 144,437 36.37%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.83% 12.40% 19.81% 25.76% 39.11% -
ROE 2.54% 5.63% 9.88% 14.68% 24.90% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 33.86 39.97 42.38 46.16 40.10 -4.13%
EPS 2.31 4.95 8.40 11.89 14.94 -37.27%
DPS 1.00 2.70 4.00 4.00 0.00 -
NAPS 0.91 0.88 0.85 0.81 0.60 10.96%
Adjusted Per Share Value based on latest NOSH - 499,656
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 33.86 39.86 42.34 46.13 11.58 30.74%
EPS 2.31 4.94 8.39 11.88 4.32 -14.47%
DPS 1.00 2.69 4.00 4.00 0.00 -
NAPS 0.91 0.8777 0.8492 0.8094 0.1733 51.33%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 - -
Price 0.35 0.62 0.67 0.76 0.00 -
P/RPS 1.03 1.55 1.58 1.65 0.00 -
P/EPS 15.14 12.51 7.98 6.39 0.00 -
EY 6.61 7.99 12.53 15.65 0.00 -
DY 2.86 4.35 5.97 5.26 0.00 -
P/NAPS 0.38 0.70 0.79 0.94 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/12 25/08/11 26/08/10 26/08/09 - -
Price 0.34 0.60 0.60 0.79 0.00 -
P/RPS 1.00 1.50 1.42 1.71 0.00 -
P/EPS 14.71 12.11 7.15 6.64 0.00 -
EY 6.80 8.26 13.99 15.05 0.00 -
DY 2.94 4.50 6.67 5.06 0.00 -
P/NAPS 0.37 0.68 0.71 0.98 0.00 -

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