[SHL] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 43.57%
YoY- -36.69%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 129,993 109,976 37,809 155,614 115,455 87,591 47,656 94.86%
PBT 63,067 14,553 5,073 18,621 13,670 11,418 8,671 274.04%
Tax -5,369 -4,341 -1,582 -3,209 -2,952 -2,498 -2,517 65.47%
NP 57,698 10,212 3,491 15,412 10,718 8,920 6,154 342.82%
-
NP to SH 58,238 10,750 3,539 16,515 11,503 9,409 6,062 350.06%
-
Tax Rate 8.51% 29.83% 31.18% 17.23% 21.59% 21.88% 29.03% -
Total Cost 72,295 99,764 34,318 140,202 104,737 78,671 41,502 44.62%
-
Net Worth 503,679 467,286 460,554 457,673 445,589 454,728 451,012 7.61%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 503,679 467,286 460,554 457,673 445,589 454,728 451,012 7.61%
NOSH 242,153 242,117 242,397 242,155 242,168 241,876 242,480 -0.08%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 44.39% 9.29% 9.23% 9.90% 9.28% 10.18% 12.91% -
ROE 11.56% 2.30% 0.77% 3.61% 2.58% 2.07% 1.34% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 53.68 45.42 15.60 64.26 47.68 36.21 19.65 95.06%
EPS 24.05 4.44 1.46 6.82 4.75 3.89 2.50 350.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.93 1.90 1.89 1.84 1.88 1.86 7.71%
Adjusted Per Share Value based on latest NOSH - 242,125
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 53.69 45.42 15.62 64.27 47.68 36.18 19.68 94.88%
EPS 24.05 4.44 1.46 6.82 4.75 3.89 2.50 350.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0803 1.9299 1.9021 1.8902 1.8403 1.8781 1.8627 7.62%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.90 1.99 1.80 1.56 0.89 0.99 1.20 -
P/RPS 3.54 4.38 11.54 2.43 1.87 2.73 6.11 -30.43%
P/EPS 7.90 44.82 123.29 22.87 18.74 25.45 48.00 -69.86%
EY 12.66 2.23 0.81 4.37 5.34 3.93 2.08 232.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.03 0.95 0.83 0.48 0.53 0.65 25.06%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 27/08/07 28/05/07 26/02/07 27/11/06 28/08/06 -
Price 1.80 2.00 1.79 1.93 1.22 0.91 0.99 -
P/RPS 3.35 4.40 11.48 3.00 2.56 2.51 5.04 -23.78%
P/EPS 7.48 45.05 122.60 28.30 25.68 23.39 39.60 -66.97%
EY 13.36 2.22 0.82 3.53 3.89 4.27 2.53 202.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.04 0.94 1.02 0.66 0.48 0.53 39.02%

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