[SHL] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -24.66%
YoY- -28.88%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 50,538 67,066 64,358 63,385 62,068 62,320 48,912 2.20%
PBT 9,653 9,602 9,425 7,072 9,784 8,858 4,131 76.00%
Tax -2,563 -2,383 -1,702 -1,767 -2,743 -1,857 -1,228 63.24%
NP 7,090 7,219 7,723 5,305 7,041 7,001 2,903 81.25%
-
NP to SH 6,979 7,118 7,723 5,305 7,041 7,001 2,903 79.36%
-
Tax Rate 26.55% 24.82% 18.06% 24.99% 28.04% 20.96% 29.73% -
Total Cost 43,448 59,847 56,635 58,080 55,027 55,319 46,009 -3.74%
-
Net Worth 547,657 539,902 535,041 525,655 532,309 525,680 517,701 3.81%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 547,657 539,902 535,041 525,655 532,309 525,680 517,701 3.81%
NOSH 242,326 242,108 242,100 242,237 241,958 242,249 241,916 0.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.03% 10.76% 12.00% 8.37% 11.34% 11.23% 5.94% -
ROE 1.27% 1.32% 1.44% 1.01% 1.32% 1.33% 0.56% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.86 27.70 26.58 26.17 25.65 25.73 20.22 2.09%
EPS 2.88 2.94 3.19 2.19 2.91 2.89 1.20 79.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.23 2.21 2.17 2.20 2.17 2.14 3.70%
Adjusted Per Share Value based on latest NOSH - 242,237
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.87 27.70 26.58 26.18 25.63 25.74 20.20 2.19%
EPS 2.88 2.94 3.19 2.19 2.91 2.89 1.20 79.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2619 2.2299 2.2098 2.171 2.1985 2.1711 2.1382 3.81%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.19 1.22 1.23 1.11 1.37 1.27 1.11 -
P/RPS 5.71 4.40 4.63 4.24 5.34 4.94 5.49 2.65%
P/EPS 41.32 41.50 38.56 50.68 47.08 43.94 92.50 -41.53%
EY 2.42 2.41 2.59 1.97 2.12 2.28 1.08 71.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.56 0.51 0.62 0.59 0.52 1.27%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 26/05/10 24/02/10 24/11/09 25/08/09 26/05/09 -
Price 1.30 1.22 1.20 1.30 1.10 1.25 1.30 -
P/RPS 6.23 4.40 4.51 4.97 4.29 4.86 6.43 -2.08%
P/EPS 45.14 41.50 37.62 59.36 37.80 43.25 108.33 -44.18%
EY 2.22 2.41 2.66 1.68 2.65 2.31 0.92 79.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.54 0.60 0.50 0.58 0.61 -3.30%

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