[SHL] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 98.99%
YoY- 2646.35%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 245,461 282,858 281,610 287,292 161,068 145,104 121,340 59.88%
PBT 64,803 67,270 64,824 60,132 25,525 9,368 5,016 449.72%
Tax -18,653 -20,354 -19,186 -17,948 -3,943 -3,748 -4,118 173.51%
NP 46,150 46,916 45,638 42,184 21,582 5,620 898 1278.97%
-
NP to SH 46,150 46,916 45,638 42,184 21,199 5,620 898 1278.97%
-
Tax Rate 28.78% 30.26% 29.60% 29.85% 15.45% 40.01% 82.10% -
Total Cost 199,311 235,942 235,972 245,108 139,486 139,484 120,442 39.86%
-
Net Worth 414,042 401,998 399,695 387,009 368,781 370,629 366,289 8.50%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 414,042 401,998 399,695 387,009 368,781 370,629 366,289 8.50%
NOSH 242,130 242,167 242,239 241,880 237,923 242,241 236,315 1.63%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 18.80% 16.59% 16.21% 14.68% 13.40% 3.87% 0.74% -
ROE 11.15% 11.67% 11.42% 10.90% 5.75% 1.52% 0.25% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 101.38 116.80 116.25 118.77 67.70 59.90 51.35 57.31%
EPS 19.06 19.37 18.84 17.44 8.91 2.32 0.38 1256.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.66 1.65 1.60 1.55 1.53 1.55 6.76%
Adjusted Per Share Value based on latest NOSH - 241,880
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 101.38 116.82 116.31 118.66 66.52 59.93 50.11 59.89%
EPS 19.06 19.38 18.85 17.42 8.76 2.32 0.37 1281.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.6603 1.6508 1.5984 1.5231 1.5307 1.5128 8.50%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.81 1.71 1.73 1.39 1.34 1.24 0.99 -
P/RPS 1.79 1.46 1.49 1.17 1.98 2.07 1.93 -4.89%
P/EPS 9.50 8.83 9.18 7.97 15.04 53.45 260.53 -88.98%
EY 10.53 11.33 10.89 12.55 6.65 1.87 0.38 813.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.03 1.05 0.87 0.86 0.81 0.64 39.94%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 24/02/05 23/11/04 24/08/04 25/05/04 25/02/04 21/11/03 -
Price 1.73 1.87 1.68 1.55 1.32 1.23 1.30 -
P/RPS 1.71 1.60 1.45 1.30 1.95 2.05 2.53 -22.96%
P/EPS 9.08 9.65 8.92 8.89 14.81 53.02 342.11 -91.08%
EY 11.02 10.36 11.21 11.25 6.75 1.89 0.29 1027.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.13 1.02 0.97 0.85 0.80 0.84 13.06%

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