[SHL] QoQ Annualized Quarter Result on 30-Jun-2001 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
25-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -24.43%
YoY- 8.07%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 171,595 178,462 170,228 181,184 208,523 220,425 234,960 -18.91%
PBT 15,538 17,466 18,920 29,004 32,991 36,308 33,724 -40.37%
Tax -5,553 -6,997 -7,284 -12,288 -10,872 -12,820 -14,680 -47.72%
NP 9,985 10,469 11,636 16,716 22,119 23,488 19,044 -35.00%
-
NP to SH 9,985 10,469 11,636 16,716 22,119 23,488 19,044 -35.00%
-
Tax Rate 35.74% 40.06% 38.50% 42.37% 32.95% 35.31% 43.53% -
Total Cost 161,610 167,993 158,592 164,468 186,404 196,937 215,916 -17.57%
-
Net Worth 360,517 361,530 369,038 368,956 365,380 374,928 366,954 -1.17%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 11,325 15,063 - - 11,300 - - -
Div Payout % 113.42% 143.88% - - 51.09% - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 360,517 361,530 369,038 368,956 365,380 374,928 366,954 -1.17%
NOSH 188,752 188,297 188,284 188,243 188,340 188,406 188,181 0.20%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 5.82% 5.87% 6.84% 9.23% 10.61% 10.66% 8.11% -
ROE 2.77% 2.90% 3.15% 4.53% 6.05% 6.26% 5.19% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 90.91 94.78 90.41 96.25 110.72 116.99 124.86 -19.08%
EPS 5.29 5.56 6.18 8.88 11.76 12.47 10.12 -35.13%
DPS 6.00 8.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.91 1.92 1.96 1.96 1.94 1.99 1.95 -1.37%
Adjusted Per Share Value based on latest NOSH - 188,243
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 70.87 73.71 70.31 74.83 86.12 91.04 97.04 -18.91%
EPS 4.12 4.32 4.81 6.90 9.14 9.70 7.87 -35.07%
DPS 4.68 6.22 0.00 0.00 4.67 0.00 0.00 -
NAPS 1.489 1.4932 1.5242 1.5238 1.5091 1.5485 1.5156 -1.17%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.21 1.20 1.15 1.27 1.05 1.51 1.61 -
P/RPS 1.33 1.27 1.27 1.32 0.95 1.29 1.29 2.05%
P/EPS 22.87 21.58 18.61 14.30 8.94 12.11 15.91 27.39%
EY 4.37 4.63 5.37 6.99 11.18 8.26 6.29 -21.57%
DY 4.96 6.67 0.00 0.00 5.71 0.00 0.00 -
P/NAPS 0.63 0.63 0.59 0.65 0.54 0.76 0.83 -16.80%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 30/05/02 26/02/02 29/11/01 24/08/01 23/05/01 27/02/01 29/11/00 -
Price 1.58 1.20 1.16 1.31 1.15 1.25 1.41 -
P/RPS 1.74 1.27 1.28 1.36 1.04 1.07 1.13 33.38%
P/EPS 29.87 21.58 18.77 14.75 9.79 10.03 13.93 66.36%
EY 3.35 4.63 5.33 6.78 10.21 9.97 7.18 -39.87%
DY 3.80 6.67 0.00 0.00 5.22 0.00 0.00 -
P/NAPS 0.83 0.63 0.59 0.67 0.59 0.63 0.72 9.95%

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