[SHL] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 98.05%
YoY- 0.39%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 24,615 190,069 154,444 117,604 67,066 252,131 187,773 -74.29%
PBT 5,617 37,488 27,652 19,255 9,602 35,139 25,714 -63.83%
Tax -1,708 -9,505 -7,205 -4,946 -2,383 -8,069 -6,367 -58.50%
NP 3,909 27,983 20,447 14,309 7,219 27,070 19,347 -65.66%
-
NP to SH 3,810 27,515 20,116 14,097 7,118 27,070 19,347 -66.25%
-
Tax Rate 30.41% 25.35% 26.06% 25.69% 24.82% 22.96% 24.76% -
Total Cost 20,706 162,086 133,997 103,295 59,847 225,061 168,426 -75.37%
-
Net Worth 553,299 547,393 539,815 547,409 539,902 535,104 525,444 3.51%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 553,299 547,393 539,815 547,409 539,902 535,104 525,444 3.51%
NOSH 242,675 242,209 242,069 242,216 242,108 242,128 242,140 0.14%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 15.88% 14.72% 13.24% 12.17% 10.76% 10.74% 10.30% -
ROE 0.69% 5.03% 3.73% 2.58% 1.32% 5.06% 3.68% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.14 78.47 63.80 48.55 27.70 104.13 77.55 -74.33%
EPS 1.57 11.36 8.31 5.82 2.94 11.18 7.99 -66.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.26 2.23 2.26 2.23 2.21 2.17 3.36%
Adjusted Per Share Value based on latest NOSH - 242,326
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.17 78.50 63.79 48.57 27.70 104.13 77.55 -74.28%
EPS 1.57 11.36 8.31 5.82 2.94 11.18 7.99 -66.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2852 2.2608 2.2295 2.2609 2.2299 2.21 2.1701 3.51%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.29 1.53 1.25 1.19 1.22 1.23 1.11 -
P/RPS 12.72 1.95 1.96 2.45 4.40 1.18 1.43 331.02%
P/EPS 82.17 13.47 15.04 20.45 41.50 11.00 13.89 228.16%
EY 1.22 7.42 6.65 4.89 2.41 9.09 7.20 -69.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.56 0.53 0.55 0.56 0.51 7.71%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 24/05/11 22/02/11 29/11/10 24/08/10 26/05/10 24/02/10 -
Price 1.35 1.38 1.40 1.30 1.22 1.20 1.30 -
P/RPS 13.31 1.76 2.19 2.68 4.40 1.15 1.68 298.92%
P/EPS 85.99 12.15 16.85 22.34 41.50 10.73 16.27 204.34%
EY 1.16 8.23 5.94 4.48 2.41 9.32 6.15 -67.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.63 0.58 0.55 0.54 0.60 -1.11%

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