[SHL] QoQ 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- 34.15%
YoY- 81.47%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter 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 70,218 27,235 44,302 40,359 12,199 10,357 218.67%
PBT 13,207 16,027 11,242 11,267 8,495 7,040 5,811 72.94%
Tax -3,156 -4,509 -3,038 -2,559 -1,995 -2,043 -743 162.51%
NP 10,051 11,518 8,204 8,708 6,500 4,997 5,068 57.91%
-
NP to SH 9,934 11,399 8,088 8,587 6,401 4,891 4,939 59.40%
-
Tax Rate 23.90% 28.13% 27.02% 22.71% 23.48% 29.02% 12.79% -
Total Cost 48,774 58,700 19,031 35,594 33,859 7,202 5,289 340.34%
-
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% 16.40% 30.12% 19.66% 16.11% 40.96% 48.93% -
ROE 1.69% 1.98% 1.43% 1.54% 1.13% 0.88% 0.90% -
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 29.00 11.25 18.30 16.67 5.04 4.28 218.59%
EPS 4.10 4.71 3.34 3.55 2.64 2.02 2.04 59.32%
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 29.00 11.25 18.30 16.67 5.04 4.28 218.59%
EPS 4.10 4.71 3.34 3.55 2.64 2.02 2.04 59.32%
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 4.55 10.13 6.83 7.38 25.60 30.39 -63.50%
P/EPS 39.73 28.04 34.13 35.25 46.53 63.86 63.73 -27.04%
EY 2.52 3.57 2.93 2.84 2.15 1.57 1.57 37.12%
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 5.34 11.56 6.83 7.86 25.80 29.22 -58.50%
P/EPS 46.31 32.92 38.92 35.25 49.55 64.36 61.28 -17.04%
EY 2.16 3.04 2.57 2.84 2.02 1.55 1.63 20.66%
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