[SEALINK] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[SEALINK] SEALINK INTERNATIONAL BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -25.77%
YoY- -55.73%
Quarter Report
Latest QR
Upcoming QR
SEALINK's Result
SEALINK's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 125,984 194,427 149,799 172,964 196,915 220,656 234,807 -9.85%
PBT 1,049 16,961 -5,421 17,238 33,699 46,753 84,720 -51.88%
Tax 5,337 -3,068 -4,144 -4,085 -3,988 -4,860 -12,842 -
NP 6,386 13,893 -9,565 13,153 29,711 41,893 71,878 -33.18%
-
NP to SH 6,386 13,893 -9,565 13,153 29,711 41,893 70,804 -33.02%
-
Tax Rate -508.77% 18.09% - 23.70% 11.83% 10.40% 15.16% -
Total Cost 119,598 180,534 159,364 159,811 167,204 178,763 162,929 -5.02%
-
Net Worth 469,999 455,000 435,000 449,999 445,047 435,468 414,511 2.11%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - 5,000 13,464 19,980 19,986 - -
Div Payout % - - 0.00% 102.36% 67.25% 47.71% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 469,999 455,000 435,000 449,999 445,047 435,468 414,511 2.11%
NOSH 500,000 500,000 500,000 500,000 500,053 500,538 499,411 0.01%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.07% 7.15% -6.39% 7.60% 15.09% 18.99% 30.61% -
ROE 1.36% 3.05% -2.20% 2.92% 6.68% 9.62% 17.08% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 25.20 38.89 29.96 34.59 39.38 44.08 47.02 -9.86%
EPS 1.28 2.78 -1.91 2.63 5.94 8.37 14.18 -33.01%
DPS 0.00 0.00 1.00 2.69 4.00 4.00 0.00 -
NAPS 0.94 0.91 0.87 0.90 0.89 0.87 0.83 2.09%
Adjusted Per Share Value based on latest NOSH - 500,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 25.20 38.89 29.96 34.59 39.38 44.13 46.96 -9.84%
EPS 1.28 2.78 -1.91 2.63 5.94 8.38 14.16 -32.99%
DPS 0.00 0.00 1.00 2.69 4.00 4.00 0.00 -
NAPS 0.94 0.91 0.87 0.90 0.8901 0.8709 0.829 2.11%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.36 0.43 0.32 0.41 0.75 0.64 0.35 -
P/RPS 1.43 1.11 1.07 1.19 1.90 1.45 0.74 11.59%
P/EPS 28.19 15.48 -16.73 15.59 12.62 7.65 2.47 50.02%
EY 3.55 6.46 -5.98 6.42 7.92 13.08 40.51 -33.34%
DY 0.00 0.00 3.13 6.57 5.33 6.25 0.00 -
P/NAPS 0.38 0.47 0.37 0.46 0.84 0.74 0.42 -1.65%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 21/05/14 23/05/13 21/05/12 31/05/11 31/05/10 21/05/09 -
Price 0.365 0.555 0.36 0.37 0.63 0.66 0.62 -
P/RPS 1.45 1.43 1.20 1.07 1.60 1.50 1.32 1.57%
P/EPS 28.58 19.97 -18.82 14.07 10.60 7.89 4.37 36.73%
EY 3.50 5.01 -5.31 7.11 9.43 12.68 22.87 -26.85%
DY 0.00 0.00 2.78 7.28 6.34 6.06 0.00 -
P/NAPS 0.39 0.61 0.41 0.41 0.71 0.76 0.75 -10.32%

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