[SHL] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -8.15%
YoY- 1.82%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 235,208 268,264 252,131 250,364 248,776 249,280 264,613 -7.54%
PBT 38,510 38,408 35,139 34,285 37,284 35,432 30,831 15.96%
Tax -9,892 -9,532 -8,069 -8,489 -9,200 -7,428 -8,926 7.08%
NP 28,618 28,876 27,070 25,796 28,084 28,004 21,905 19.48%
-
NP to SH 28,194 28,472 27,070 25,796 28,084 28,004 21,905 18.30%
-
Tax Rate 25.69% 24.82% 22.96% 24.76% 24.68% 20.96% 28.95% -
Total Cost 206,590 239,388 225,061 224,568 220,692 221,276 242,708 -10.17%
-
Net Worth 547,409 539,902 535,104 525,444 532,627 525,680 517,974 3.74%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 547,409 539,902 535,104 525,444 532,627 525,680 517,974 3.74%
NOSH 242,216 242,108 242,128 242,140 242,103 242,249 242,044 0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.17% 10.76% 10.74% 10.30% 11.29% 11.23% 8.28% -
ROE 5.15% 5.27% 5.06% 4.91% 5.27% 5.33% 4.23% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 97.11 110.80 104.13 103.40 102.76 102.90 109.32 -7.58%
EPS 11.64 11.76 11.18 10.65 11.60 11.56 9.05 18.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.23 2.21 2.17 2.20 2.17 2.14 3.70%
Adjusted Per Share Value based on latest NOSH - 242,237
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 97.14 110.80 104.13 103.40 102.75 102.96 109.29 -7.54%
EPS 11.64 11.76 11.18 10.65 11.60 11.57 9.05 18.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2609 2.2299 2.21 2.1701 2.1998 2.1711 2.1393 3.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.19 1.22 1.23 1.11 1.37 1.27 1.11 -
P/RPS 1.23 1.10 1.18 1.07 1.33 1.23 1.02 13.28%
P/EPS 10.22 10.37 11.00 10.42 11.81 10.99 12.27 -11.46%
EY 9.78 9.64 9.09 9.60 8.47 9.10 8.15 12.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.56 0.51 0.62 0.59 0.52 1.27%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 26/05/10 24/02/10 24/11/09 25/08/09 26/05/09 -
Price 1.30 1.22 1.20 1.30 1.10 1.25 1.30 -
P/RPS 1.34 1.10 1.15 1.26 1.07 1.21 1.19 8.22%
P/EPS 11.17 10.37 10.73 12.20 9.48 10.81 14.36 -15.40%
EY 8.95 9.64 9.32 8.19 10.55 9.25 6.96 18.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.54 0.60 0.50 0.58 0.61 -3.30%

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