[SHL] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 4.94%
YoY- 23.58%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 205,925 235,208 268,264 252,131 250,364 248,776 249,280 -11.92%
PBT 36,869 38,510 38,408 35,139 34,285 37,284 35,432 2.67%
Tax -9,606 -9,892 -9,532 -8,069 -8,489 -9,200 -7,428 18.64%
NP 27,262 28,618 28,876 27,070 25,796 28,084 28,004 -1.76%
-
NP to SH 26,821 28,194 28,472 27,070 25,796 28,084 28,004 -2.82%
-
Tax Rate 26.05% 25.69% 24.82% 22.96% 24.76% 24.68% 20.96% -
Total Cost 178,662 206,590 239,388 225,061 224,568 220,692 221,276 -13.25%
-
Net Worth 539,815 547,409 539,902 535,104 525,444 532,627 525,680 1.77%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 539,815 547,409 539,902 535,104 525,444 532,627 525,680 1.77%
NOSH 242,069 242,216 242,108 242,128 242,140 242,103 242,249 -0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.24% 12.17% 10.76% 10.74% 10.30% 11.29% 11.23% -
ROE 4.97% 5.15% 5.27% 5.06% 4.91% 5.27% 5.33% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 85.07 97.11 110.80 104.13 103.40 102.76 102.90 -11.88%
EPS 11.08 11.64 11.76 11.18 10.65 11.60 11.56 -2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.26 2.23 2.21 2.17 2.20 2.17 1.82%
Adjusted Per Share Value based on latest NOSH - 242,100
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 85.05 97.14 110.80 104.13 103.40 102.75 102.96 -11.93%
EPS 11.08 11.64 11.76 11.18 10.65 11.60 11.57 -2.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2295 2.2609 2.2299 2.21 2.1701 2.1998 2.1711 1.78%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.25 1.19 1.22 1.23 1.11 1.37 1.27 -
P/RPS 1.47 1.23 1.10 1.18 1.07 1.33 1.23 12.58%
P/EPS 11.28 10.22 10.37 11.00 10.42 11.81 10.99 1.74%
EY 8.86 9.78 9.64 9.09 9.60 8.47 9.10 -1.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 0.55 0.56 0.51 0.62 0.59 -3.41%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 29/11/10 24/08/10 26/05/10 24/02/10 24/11/09 25/08/09 -
Price 1.40 1.30 1.22 1.20 1.30 1.10 1.25 -
P/RPS 1.65 1.34 1.10 1.15 1.26 1.07 1.21 22.90%
P/EPS 12.64 11.17 10.37 10.73 12.20 9.48 10.81 10.95%
EY 7.91 8.95 9.64 9.32 8.19 10.55 9.25 -9.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.55 0.54 0.60 0.50 0.58 5.65%

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