[SHL] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 261.17%
YoY- 406.29%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 276,414 310,552 191,281 173,324 219,952 151,236 155,614 46.51%
PBT 31,790 34,864 72,640 84,089 29,106 20,292 18,621 42.70%
Tax -8,704 -10,916 -7,742 -7,158 -8,682 -6,328 -3,209 94.13%
NP 23,086 23,948 64,898 76,930 20,424 13,964 15,412 30.81%
-
NP to SH 23,086 23,948 65,438 77,650 21,500 14,156 16,515 24.94%
-
Tax Rate 27.38% 31.31% 10.66% 8.51% 29.83% 31.18% 17.23% -
Total Cost 253,328 286,604 126,383 96,393 199,528 137,272 140,202 48.18%
-
Net Worth 517,862 513,863 510,818 503,679 467,286 460,554 457,673 8.56%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 517,862 513,863 510,818 503,679 467,286 460,554 457,673 8.56%
NOSH 241,991 242,388 242,093 242,153 242,117 242,397 242,155 -0.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.35% 7.71% 33.93% 44.39% 9.29% 9.23% 9.90% -
ROE 4.46% 4.66% 12.81% 15.42% 4.60% 3.07% 3.61% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 114.22 128.12 79.01 71.58 90.85 62.39 64.26 46.58%
EPS 9.54 9.88 27.03 32.07 8.88 5.84 6.82 25.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.12 2.11 2.08 1.93 1.90 1.89 8.60%
Adjusted Per Share Value based on latest NOSH - 242,151
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 114.16 128.26 79.00 71.58 90.84 62.46 64.27 46.51%
EPS 9.53 9.89 27.03 32.07 8.88 5.85 6.82 24.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1388 2.1223 2.1097 2.0803 1.9299 1.9021 1.8902 8.56%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.47 1.50 1.68 1.90 1.99 1.80 1.56 -
P/RPS 1.29 1.17 2.13 2.65 2.19 2.88 2.43 -34.36%
P/EPS 15.41 15.18 6.22 5.93 22.41 30.82 22.87 -23.08%
EY 6.49 6.59 16.09 16.88 4.46 3.24 4.37 30.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.80 0.91 1.03 0.95 0.83 -11.55%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 28/05/08 27/02/08 28/11/07 27/08/07 28/05/07 -
Price 1.20 1.40 1.40 1.80 2.00 1.79 1.93 -
P/RPS 1.05 1.09 1.77 2.51 2.20 2.87 3.00 -50.24%
P/EPS 12.58 14.17 5.18 5.61 22.52 30.65 28.30 -41.66%
EY 7.95 7.06 19.31 17.81 4.44 3.26 3.53 71.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.66 0.66 0.87 1.04 0.94 1.02 -32.87%

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