[SHL] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 134.15%
YoY- 75.46%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 58,825 182,114 111,896 84,661 40,359 77,923 65,724 -7.13%
PBT 13,207 47,031 31,004 19,762 8,495 25,272 18,231 -19.35%
Tax -3,156 -12,101 -7,592 -4,554 -1,995 -6,439 -4,396 -19.83%
NP 10,051 34,930 23,412 15,208 6,500 18,833 13,835 -19.20%
-
NP to SH 9,934 34,475 23,076 14,988 6,401 18,373 13,481 -18.43%
-
Tax Rate 23.90% 25.73% 24.49% 23.04% 23.48% 25.48% 24.11% -
Total Cost 48,774 147,184 88,484 69,453 33,859 59,090 51,889 -4.04%
-
Net Worth 588,361 576,255 566,570 556,885 564,148 556,885 549,621 4.64%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 588,361 576,255 566,570 556,885 564,148 556,885 549,621 4.64%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,124 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.09% 19.18% 20.92% 17.96% 16.11% 24.17% 21.05% -
ROE 1.69% 5.98% 4.07% 2.69% 1.13% 3.30% 2.45% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.30 75.22 46.21 34.97 16.67 32.18 27.14 -7.11%
EPS 4.10 14.24 9.53 6.19 2.64 7.59 5.57 -18.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.38 2.34 2.30 2.33 2.30 2.27 4.64%
Adjusted Per Share Value based on latest NOSH - 242,124
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.30 75.22 46.21 34.97 16.67 32.18 27.14 -7.11%
EPS 4.10 14.24 9.53 6.19 2.64 7.59 5.57 -18.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.38 2.34 2.30 2.33 2.30 2.27 4.64%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.63 1.32 1.14 1.25 1.23 1.29 1.30 -
P/RPS 6.71 1.75 2.47 3.57 7.38 4.01 4.79 25.22%
P/EPS 39.73 9.27 11.96 20.19 46.53 17.00 23.35 42.57%
EY 2.52 10.79 8.36 4.95 2.15 5.88 4.28 -29.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.55 0.49 0.54 0.53 0.56 0.57 11.38%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 27/02/13 27/11/12 29/08/12 23/05/12 23/02/12 -
Price 1.90 1.55 1.30 1.25 1.31 1.30 1.25 -
P/RPS 7.82 2.06 2.81 3.57 7.86 4.04 4.60 42.48%
P/EPS 46.31 10.89 13.64 20.19 49.55 17.13 22.45 62.11%
EY 2.16 9.19 7.33 4.95 2.02 5.84 4.45 -38.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.65 0.56 0.54 0.56 0.57 0.55 26.25%

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