[SHL] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 39.92%
YoY- 23.58%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 154,444 117,604 67,066 252,131 187,773 124,388 62,320 82.82%
PBT 27,652 19,255 9,602 35,139 25,714 18,642 8,858 113.15%
Tax -7,205 -4,946 -2,383 -8,069 -6,367 -4,600 -1,857 146.30%
NP 20,447 14,309 7,219 27,070 19,347 14,042 7,001 103.92%
-
NP to SH 20,116 14,097 7,118 27,070 19,347 14,042 7,001 101.72%
-
Tax Rate 26.06% 25.69% 24.82% 22.96% 24.76% 24.68% 20.96% -
Total Cost 133,997 103,295 59,847 225,061 168,426 110,346 55,319 80.07%
-
Net Worth 539,815 547,409 539,902 535,104 525,444 532,627 525,680 1.77%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 539,815 547,409 539,902 535,104 525,444 532,627 525,680 1.77%
NOSH 242,069 242,216 242,108 242,128 242,140 242,103 242,249 -0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.24% 12.17% 10.76% 10.74% 10.30% 11.29% 11.23% -
ROE 3.73% 2.58% 1.32% 5.06% 3.68% 2.64% 1.33% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 63.80 48.55 27.70 104.13 77.55 51.38 25.73 82.89%
EPS 8.31 5.82 2.94 11.18 7.99 5.80 2.89 101.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.26 2.23 2.21 2.17 2.20 2.17 1.82%
Adjusted Per Share Value based on latest NOSH - 242,100
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 63.79 48.57 27.70 104.13 77.55 51.37 25.74 82.82%
EPS 8.31 5.82 2.94 11.18 7.99 5.80 2.89 101.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2295 2.2609 2.2299 2.21 2.1701 2.1998 2.1711 1.78%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.25 1.19 1.22 1.23 1.11 1.37 1.27 -
P/RPS 1.96 2.45 4.40 1.18 1.43 2.67 4.94 -45.91%
P/EPS 15.04 20.45 41.50 11.00 13.89 23.62 43.94 -50.97%
EY 6.65 4.89 2.41 9.09 7.20 4.23 2.28 103.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 0.55 0.56 0.51 0.62 0.59 -3.41%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 29/11/10 24/08/10 26/05/10 24/02/10 24/11/09 25/08/09 -
Price 1.40 1.30 1.22 1.20 1.30 1.10 1.25 -
P/RPS 2.19 2.68 4.40 1.15 1.68 2.14 4.86 -41.13%
P/EPS 16.85 22.34 41.50 10.73 16.27 18.97 43.25 -46.56%
EY 5.94 4.48 2.41 9.32 6.15 5.27 2.31 87.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.55 0.54 0.60 0.50 0.58 5.65%

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