[SHL] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -3.6%
YoY- 7.38%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 249,280 264,613 287,601 276,414 310,552 191,281 173,324 27.44%
PBT 35,432 30,831 35,600 31,790 34,864 72,640 84,089 -43.82%
Tax -7,428 -8,926 -10,264 -8,704 -10,916 -7,742 -7,158 2.50%
NP 28,004 21,905 25,336 23,086 23,948 64,898 76,930 -49.04%
-
NP to SH 28,004 21,905 25,336 23,086 23,948 65,438 77,650 -49.36%
-
Tax Rate 20.96% 28.95% 28.83% 27.38% 31.31% 10.66% 8.51% -
Total Cost 221,276 242,708 262,265 253,328 286,604 126,383 96,393 74.10%
-
Net Worth 525,680 517,974 515,595 517,862 513,863 510,818 503,679 2.89%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 525,680 517,974 515,595 517,862 513,863 510,818 503,679 2.89%
NOSH 242,249 242,044 242,063 241,991 242,388 242,093 242,153 0.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.23% 8.28% 8.81% 8.35% 7.71% 33.93% 44.39% -
ROE 5.33% 4.23% 4.91% 4.46% 4.66% 12.81% 15.42% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 102.90 109.32 118.81 114.22 128.12 79.01 71.58 27.40%
EPS 11.56 9.05 10.47 9.54 9.88 27.03 32.07 -49.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.14 2.13 2.14 2.12 2.11 2.08 2.86%
Adjusted Per Share Value based on latest NOSH - 242,620
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 102.96 109.29 118.78 114.16 128.26 79.00 71.58 27.45%
EPS 11.57 9.05 10.46 9.53 9.89 27.03 32.07 -49.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1711 2.1393 2.1295 2.1388 2.1223 2.1097 2.0803 2.89%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.27 1.11 1.50 1.47 1.50 1.68 1.90 -
P/RPS 1.23 1.02 1.26 1.29 1.17 2.13 2.65 -40.08%
P/EPS 10.99 12.27 14.33 15.41 15.18 6.22 5.93 50.93%
EY 9.10 8.15 6.98 6.49 6.59 16.09 16.88 -33.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.70 0.69 0.71 0.80 0.91 -25.10%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 26/05/09 23/02/09 24/11/08 26/08/08 28/05/08 27/02/08 -
Price 1.25 1.30 1.56 1.20 1.40 1.40 1.80 -
P/RPS 1.21 1.19 1.31 1.05 1.09 1.77 2.51 -38.54%
P/EPS 10.81 14.36 14.90 12.58 14.17 5.18 5.61 54.91%
EY 9.25 6.96 6.71 7.95 7.06 19.31 17.81 -35.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.73 0.56 0.66 0.66 0.87 -23.70%

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