[SHL] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 30.87%
YoY- 68.01%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 70,218 27,235 44,302 40,359 12,199 10,357 30,752 73.31%
PBT 16,027 11,242 11,267 8,495 7,040 5,811 6,803 76.95%
Tax -4,509 -3,038 -2,559 -1,995 -2,043 -743 -1,945 75.07%
NP 11,518 8,204 8,708 6,500 4,997 5,068 4,858 77.71%
-
NP to SH 11,399 8,088 8,587 6,401 4,891 4,939 4,732 79.60%
-
Tax Rate 28.13% 27.02% 22.71% 23.48% 29.02% 12.79% 28.59% -
Total Cost 58,700 19,031 35,594 33,859 7,202 5,289 25,894 72.48%
-
Net Worth 576,255 566,570 556,885 564,148 556,885 549,621 545,999 3.65%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 576,255 566,570 556,885 564,148 556,885 549,621 545,999 3.65%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,666 -0.14%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.40% 30.12% 19.66% 16.11% 40.96% 48.93% 15.80% -
ROE 1.98% 1.43% 1.54% 1.13% 0.88% 0.90% 0.87% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 29.00 11.25 18.30 16.67 5.04 4.28 12.67 73.59%
EPS 4.71 3.34 3.55 2.64 2.02 2.04 1.95 79.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.34 2.30 2.33 2.30 2.27 2.25 3.81%
Adjusted Per Share Value based on latest NOSH - 242,124
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 29.00 11.25 18.30 16.67 5.04 4.28 12.70 73.31%
EPS 4.71 3.34 3.55 2.64 2.02 2.04 1.95 79.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.34 2.30 2.33 2.30 2.27 2.255 3.65%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.32 1.14 1.25 1.23 1.29 1.30 1.15 -
P/RPS 4.55 10.13 6.83 7.38 25.60 30.39 9.07 -36.83%
P/EPS 28.04 34.13 35.25 46.53 63.86 63.73 58.97 -39.05%
EY 3.57 2.93 2.84 2.15 1.57 1.57 1.70 63.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.49 0.54 0.53 0.56 0.57 0.51 5.15%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 27/11/12 29/08/12 23/05/12 23/02/12 22/11/11 -
Price 1.55 1.30 1.25 1.31 1.30 1.25 1.25 -
P/RPS 5.34 11.56 6.83 7.86 25.80 29.22 9.86 -33.53%
P/EPS 32.92 38.92 35.25 49.55 64.36 61.28 64.10 -35.84%
EY 3.04 2.57 2.84 2.02 1.55 1.63 1.56 55.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.56 0.54 0.56 0.57 0.55 0.56 10.43%

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