[SHL] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -4.87%
YoY- 3.97%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 110,734 98,460 190,069 205,925 235,208 268,264 252,131 -42.19%
PBT 24,840 22,468 37,488 36,869 38,510 38,408 35,139 -20.62%
Tax -7,306 -6,832 -9,505 -9,606 -9,892 -9,532 -8,069 -6.40%
NP 17,534 15,636 27,983 27,262 28,618 28,876 27,070 -25.11%
-
NP to SH 17,084 15,240 27,515 26,821 28,194 28,472 27,070 -26.40%
-
Tax Rate 29.41% 30.41% 25.35% 26.05% 25.69% 24.82% 22.96% -
Total Cost 93,200 82,824 162,086 178,662 206,590 239,388 225,061 -44.41%
-
Net Worth 544,461 553,299 547,393 539,815 547,409 539,902 535,104 1.16%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 544,461 553,299 547,393 539,815 547,409 539,902 535,104 1.16%
NOSH 241,983 242,675 242,209 242,069 242,216 242,108 242,128 -0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 15.83% 15.88% 14.72% 13.24% 12.17% 10.76% 10.74% -
ROE 3.14% 2.75% 5.03% 4.97% 5.15% 5.27% 5.06% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 45.76 40.57 78.47 85.07 97.11 110.80 104.13 -42.16%
EPS 7.06 6.28 11.36 11.08 11.64 11.76 11.18 -26.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.28 2.26 2.23 2.26 2.23 2.21 1.20%
Adjusted Per Share Value based on latest NOSH - 241,726
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 45.73 40.67 78.50 85.05 97.14 110.80 104.13 -42.19%
EPS 7.06 6.29 11.36 11.08 11.64 11.76 11.18 -26.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2487 2.2852 2.2608 2.2295 2.2609 2.2299 2.21 1.16%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.15 1.29 1.53 1.25 1.19 1.22 1.23 -
P/RPS 2.51 3.18 1.95 1.47 1.23 1.10 1.18 65.32%
P/EPS 16.29 20.54 13.47 11.28 10.22 10.37 11.00 29.89%
EY 6.14 4.87 7.42 8.86 9.78 9.64 9.09 -22.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.68 0.56 0.53 0.55 0.56 -6.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 24/08/11 24/05/11 22/02/11 29/11/10 24/08/10 26/05/10 -
Price 1.25 1.35 1.38 1.40 1.30 1.22 1.20 -
P/RPS 2.73 3.33 1.76 1.65 1.34 1.10 1.15 77.86%
P/EPS 17.71 21.50 12.15 12.64 11.17 10.37 10.73 39.61%
EY 5.65 4.65 8.23 7.91 8.95 9.64 9.32 -28.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.61 0.63 0.58 0.55 0.54 2.45%

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