[SHL] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -68.04%
YoY- 16.94%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 252,131 187,773 124,388 62,320 264,613 215,701 138,207 49.35%
PBT 35,139 25,714 18,642 8,858 30,831 26,700 15,895 69.78%
Tax -8,069 -6,367 -4,600 -1,857 -8,926 -7,698 -4,352 50.97%
NP 27,070 19,347 14,042 7,001 21,905 19,002 11,543 76.60%
-
NP to SH 27,070 19,347 14,042 7,001 21,905 19,002 11,543 76.60%
-
Tax Rate 22.96% 24.76% 24.68% 20.96% 28.95% 28.83% 27.38% -
Total Cost 225,061 168,426 110,346 55,319 242,708 196,699 126,664 46.75%
-
Net Worth 535,104 525,444 532,627 525,680 517,974 515,595 517,862 2.20%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 535,104 525,444 532,627 525,680 517,974 515,595 517,862 2.20%
NOSH 242,128 242,140 242,103 242,249 242,044 242,063 241,991 0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.74% 10.30% 11.29% 11.23% 8.28% 8.81% 8.35% -
ROE 5.06% 3.68% 2.64% 1.33% 4.23% 3.69% 2.23% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 104.13 77.55 51.38 25.73 109.32 89.11 57.11 49.30%
EPS 11.18 7.99 5.80 2.89 9.05 7.85 4.77 76.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.17 2.20 2.17 2.14 2.13 2.14 2.17%
Adjusted Per Share Value based on latest NOSH - 242,249
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 104.13 77.55 51.37 25.74 109.29 89.09 57.08 49.35%
EPS 11.18 7.99 5.80 2.89 9.05 7.85 4.77 76.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.1701 2.1998 2.1711 2.1393 2.1295 2.1388 2.20%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.23 1.11 1.37 1.27 1.11 1.50 1.47 -
P/RPS 1.18 1.43 2.67 4.94 1.02 1.68 2.57 -40.51%
P/EPS 11.00 13.89 23.62 43.94 12.27 19.11 30.82 -49.71%
EY 9.09 7.20 4.23 2.28 8.15 5.23 3.24 99.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.62 0.59 0.52 0.70 0.69 -13.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 25/08/09 26/05/09 23/02/09 24/11/08 -
Price 1.20 1.30 1.10 1.25 1.30 1.56 1.20 -
P/RPS 1.15 1.68 2.14 4.86 1.19 1.75 2.10 -33.08%
P/EPS 10.73 16.27 18.97 43.25 14.36 19.87 25.16 -43.37%
EY 9.32 6.15 5.27 2.31 6.96 5.03 3.98 76.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.50 0.58 0.61 0.73 0.56 -2.39%

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