[SHL] QoQ Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -14.28%
YoY- -41.62%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 191,281 173,324 219,952 151,236 155,614 153,940 175,182 6.03%
PBT 72,640 84,089 29,106 20,292 18,621 18,226 22,836 116.13%
Tax -7,742 -7,158 -8,682 -6,328 -3,209 -3,936 -4,996 33.87%
NP 64,898 76,930 20,424 13,964 15,412 14,290 17,840 136.34%
-
NP to SH 65,438 77,650 21,500 14,156 16,515 15,337 18,818 129.35%
-
Tax Rate 10.66% 8.51% 29.83% 31.18% 17.23% 21.60% 21.88% -
Total Cost 126,383 96,393 199,528 137,272 140,202 139,649 157,342 -13.57%
-
Net Worth 510,818 503,679 467,286 460,554 457,673 445,589 454,728 8.05%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 510,818 503,679 467,286 460,554 457,673 445,589 454,728 8.05%
NOSH 242,093 242,153 242,117 242,397 242,155 242,168 241,876 0.05%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 33.93% 44.39% 9.29% 9.23% 9.90% 9.28% 10.18% -
ROE 12.81% 15.42% 4.60% 3.07% 3.61% 3.44% 4.14% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 79.01 71.58 90.85 62.39 64.26 63.57 72.43 5.96%
EPS 27.03 32.07 8.88 5.84 6.82 6.33 7.78 129.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.08 1.93 1.90 1.89 1.84 1.88 7.99%
Adjusted Per Share Value based on latest NOSH - 242,397
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 79.00 71.58 90.84 62.46 64.27 63.58 72.35 6.03%
EPS 27.03 32.07 8.88 5.85 6.82 6.33 7.77 129.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1097 2.0803 1.9299 1.9021 1.8902 1.8403 1.8781 8.05%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.68 1.90 1.99 1.80 1.56 0.89 0.99 -
P/RPS 2.13 2.65 2.19 2.88 2.43 1.40 1.37 34.17%
P/EPS 6.22 5.93 22.41 30.82 22.87 14.05 12.72 -37.90%
EY 16.09 16.88 4.46 3.24 4.37 7.12 7.86 61.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.91 1.03 0.95 0.83 0.48 0.53 31.55%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 28/11/07 27/08/07 28/05/07 26/02/07 27/11/06 -
Price 1.40 1.80 2.00 1.79 1.93 1.22 0.91 -
P/RPS 1.77 2.51 2.20 2.87 3.00 1.92 1.26 25.40%
P/EPS 5.18 5.61 22.52 30.65 28.30 19.26 11.70 -41.88%
EY 19.31 17.81 4.44 3.26 3.53 5.19 8.55 72.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.87 1.04 0.94 1.02 0.66 0.48 23.62%

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