[SHL] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 16.56%
YoY- 109.83%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 56,168 52,339 37,767 52,479 55,859 58,825 70,218 -13.81%
PBT 26,640 23,106 20,136 21,631 19,556 13,207 16,027 40.27%
Tax -6,455 -5,774 -5,616 -4,581 -4,872 -3,156 -4,509 26.99%
NP 20,185 17,332 14,520 17,050 14,684 10,051 11,518 45.30%
-
NP to SH 20,060 17,191 14,354 16,971 14,560 9,934 11,399 45.71%
-
Tax Rate 24.23% 24.99% 27.89% 21.18% 24.91% 23.90% 28.13% -
Total Cost 35,983 35,007 23,247 35,429 41,175 48,774 58,700 -27.81%
-
Net Worth 602,888 595,625 593,203 583,518 581,097 588,361 576,255 3.05%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 16,948 - 16,948 - 16,948 - - -
Div Payout % 84.49% - 118.08% - 116.41% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 602,888 595,625 593,203 583,518 581,097 588,361 576,255 3.05%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,124 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 35.94% 33.11% 38.45% 32.49% 26.29% 17.09% 16.40% -
ROE 3.33% 2.89% 2.42% 2.91% 2.51% 1.69% 1.98% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.20 21.62 15.60 21.67 23.07 24.30 29.00 -13.81%
EPS 8.29 7.10 5.93 7.01 6.01 4.10 4.71 45.72%
DPS 7.00 0.00 7.00 0.00 7.00 0.00 0.00 -
NAPS 2.49 2.46 2.45 2.41 2.40 2.43 2.38 3.05%
Adjusted Per Share Value based on latest NOSH - 242,124
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.20 21.62 15.60 21.67 23.07 24.30 29.00 -13.81%
EPS 8.29 7.10 5.93 7.01 6.01 4.10 4.71 45.72%
DPS 7.00 0.00 7.00 0.00 7.00 0.00 0.00 -
NAPS 2.49 2.46 2.45 2.41 2.40 2.43 2.38 3.05%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.61 2.22 2.15 2.07 1.99 1.63 1.32 -
P/RPS 15.56 10.27 13.78 9.55 8.63 6.71 4.55 126.81%
P/EPS 43.57 31.27 36.27 29.53 33.09 39.73 28.04 34.11%
EY 2.30 3.20 2.76 3.39 3.02 2.52 3.57 -25.38%
DY 1.94 0.00 3.26 0.00 3.52 0.00 0.00 -
P/NAPS 1.45 0.90 0.88 0.86 0.83 0.67 0.55 90.72%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 26/02/14 21/11/13 29/08/13 30/05/13 -
Price 3.63 3.14 2.30 2.13 2.11 1.90 1.55 -
P/RPS 15.65 14.53 14.75 9.83 9.15 7.82 5.34 104.65%
P/EPS 43.81 44.22 38.80 30.39 35.09 46.31 32.92 20.96%
EY 2.28 2.26 2.58 3.29 2.85 2.16 3.04 -17.43%
DY 1.93 0.00 3.04 0.00 3.32 0.00 0.00 -
P/NAPS 1.46 1.28 0.94 0.88 0.88 0.78 0.65 71.42%

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