[SHL] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -65.16%
YoY- 68.01%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 182,114 111,896 84,661 40,359 77,923 65,724 55,367 121.01%
PBT 47,031 31,004 19,762 8,495 25,272 18,231 12,420 142.74%
Tax -12,101 -7,592 -4,554 -1,995 -6,439 -4,396 -3,653 122.05%
NP 34,930 23,412 15,208 6,500 18,833 13,835 8,767 151.11%
-
NP to SH 34,475 23,076 14,988 6,401 18,373 13,481 8,542 153.27%
-
Tax Rate 25.73% 24.49% 23.04% 23.48% 25.48% 24.11% 29.41% -
Total Cost 147,184 88,484 69,453 33,859 59,090 51,889 46,600 115.11%
-
Net Worth 576,255 566,570 556,885 564,148 556,885 549,621 544,461 3.85%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 576,255 566,570 556,885 564,148 556,885 549,621 544,461 3.85%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 241,983 0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 19.18% 20.92% 17.96% 16.11% 24.17% 21.05% 15.83% -
ROE 5.98% 4.07% 2.69% 1.13% 3.30% 2.45% 1.57% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 75.22 46.21 34.97 16.67 32.18 27.14 22.88 120.93%
EPS 14.24 9.53 6.19 2.64 7.59 5.57 3.53 153.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.34 2.30 2.33 2.30 2.27 2.25 3.81%
Adjusted Per Share Value based on latest NOSH - 242,124
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 75.22 46.21 34.97 16.67 32.18 27.14 22.87 121.00%
EPS 14.24 9.53 6.19 2.64 7.59 5.57 3.53 153.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.34 2.30 2.33 2.30 2.27 2.2487 3.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.32 1.14 1.25 1.23 1.29 1.30 1.15 -
P/RPS 1.75 2.47 3.57 7.38 4.01 4.79 5.03 -50.50%
P/EPS 9.27 11.96 20.19 46.53 17.00 23.35 32.58 -56.70%
EY 10.79 8.36 4.95 2.15 5.88 4.28 3.07 130.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.49 0.54 0.53 0.56 0.57 0.51 5.15%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 27/11/12 29/08/12 23/05/12 23/02/12 22/11/11 -
Price 1.55 1.30 1.25 1.31 1.30 1.25 1.25 -
P/RPS 2.06 2.81 3.57 7.86 4.04 4.60 5.46 -47.75%
P/EPS 10.89 13.64 20.19 49.55 17.13 22.45 35.41 -54.40%
EY 9.19 7.33 4.95 2.02 5.84 4.45 2.82 119.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.56 0.54 0.56 0.57 0.55 0.56 10.43%

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