[SHL] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
19-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 45.1%
YoY- -43.48%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 115,455 87,591 47,656 181,731 148,634 112,674 47,922 79.42%
PBT 13,670 11,418 8,671 35,866 25,176 19,373 13,341 1.63%
Tax -2,952 -2,498 -2,517 -10,130 -7,825 -5,641 -3,722 -14.28%
NP 10,718 8,920 6,154 25,736 17,351 13,732 9,619 7.45%
-
NP to SH 11,503 9,409 6,062 26,086 17,978 14,011 9,980 9.90%
-
Tax Rate 21.59% 21.88% 29.03% 28.24% 31.08% 29.12% 27.90% -
Total Cost 104,737 78,671 41,502 155,995 131,283 98,942 38,303 95.18%
-
Net Worth 445,589 454,728 451,012 445,666 416,179 425,895 423,907 3.37%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 445,589 454,728 451,012 445,666 416,179 425,895 423,907 3.37%
NOSH 242,168 241,876 242,480 242,209 241,965 241,986 242,233 -0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.28% 10.18% 12.91% 14.16% 11.67% 12.19% 20.07% -
ROE 2.58% 2.07% 1.34% 5.85% 4.32% 3.29% 2.35% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 47.68 36.21 19.65 75.03 61.43 46.56 19.78 79.49%
EPS 4.75 3.89 2.50 10.77 7.43 5.79 4.12 9.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.88 1.86 1.84 1.72 1.76 1.75 3.39%
Adjusted Per Share Value based on latest NOSH - 242,029
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 47.68 36.18 19.68 75.06 61.39 46.54 19.79 79.43%
EPS 4.75 3.89 2.50 10.77 7.43 5.79 4.12 9.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8403 1.8781 1.8627 1.8407 1.7189 1.759 1.7508 3.37%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.89 0.99 1.20 1.20 1.19 1.42 1.57 -
P/RPS 1.87 2.73 6.11 1.60 1.94 3.05 7.94 -61.76%
P/EPS 18.74 25.45 48.00 11.14 16.02 24.53 38.11 -37.61%
EY 5.34 3.93 2.08 8.98 6.24 4.08 2.62 60.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.65 0.65 0.69 0.81 0.90 -34.15%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 28/08/06 19/06/06 23/02/06 29/11/05 24/08/05 -
Price 1.22 0.91 0.99 1.20 1.21 1.32 1.44 -
P/RPS 2.56 2.51 5.04 1.60 1.97 2.83 7.28 -50.08%
P/EPS 25.68 23.39 39.60 11.14 16.29 22.80 34.95 -18.52%
EY 3.89 4.27 2.53 8.98 6.14 4.39 2.86 22.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.48 0.53 0.65 0.70 0.75 0.82 -13.43%

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