[SEALINK] YoY TTM 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- -12.11%
YoY- -53.21%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 130,082 179,536 152,846 169,317 199,316 211,707 230,630 -9.09%
PBT 890 13,701 -5,984 15,750 29,976 45,178 72,014 -51.90%
Tax 5,489 -1,591 -3,834 -4,190 -5,269 -3,238 -12,596 -
NP 6,379 12,110 -9,818 11,560 24,707 41,940 59,418 -31.04%
-
NP to SH 6,379 12,110 -9,818 11,560 24,707 41,940 59,418 -31.04%
-
Tax Rate -616.74% 11.61% - 26.60% 17.58% 7.17% 17.49% -
Total Cost 123,703 167,426 162,664 157,757 174,609 169,767 171,212 -5.27%
-
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 13,464 19,980 19,986 -
Div Payout % - - - 43.25% 54.49% 47.64% 33.64% -
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 4.90% 6.75% -6.42% 6.83% 12.40% 19.81% 25.76% -
ROE 1.33% 2.69% -2.23% 2.54% 5.63% 9.88% 14.68% -
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 26.02 35.91 30.57 33.86 39.97 42.38 46.16 -9.10%
EPS 1.28 2.42 -1.96 2.31 4.95 8.40 11.89 -31.01%
DPS 0.00 0.00 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 26.02 35.91 30.57 33.86 39.86 42.34 46.13 -9.09%
EPS 1.28 2.42 -1.96 2.31 4.94 8.39 11.88 -31.00%
DPS 0.00 0.00 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 1.27 1.77 1.11 1.03 1.55 1.58 1.65 -4.26%
P/EPS 25.87 26.22 -17.32 15.14 12.51 7.98 6.39 26.23%
EY 3.87 3.81 -5.78 6.61 7.99 12.53 15.65 -20.76%
DY 0.00 0.00 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 1.04 1.68 1.13 1.00 1.50 1.42 1.71 -7.95%
P/EPS 21.16 24.98 -17.57 14.71 12.11 7.15 6.64 21.29%
EY 4.73 4.00 -5.69 6.80 8.26 13.99 15.05 -17.53%
DY 0.00 0.00 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