[SHL] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 40.94%
YoY- 133.06%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 52,479 55,859 58,825 70,218 27,235 44,302 40,359 19.07%
PBT 21,631 19,556 13,207 16,027 11,242 11,267 8,495 86.15%
Tax -4,581 -4,872 -3,156 -4,509 -3,038 -2,559 -1,995 73.78%
NP 17,050 14,684 10,051 11,518 8,204 8,708 6,500 89.86%
-
NP to SH 16,971 14,560 9,934 11,399 8,088 8,587 6,401 91.22%
-
Tax Rate 21.18% 24.91% 23.90% 28.13% 27.02% 22.71% 23.48% -
Total Cost 35,429 41,175 48,774 58,700 19,031 35,594 33,859 3.05%
-
Net Worth 583,518 581,097 588,361 576,255 566,570 556,885 564,148 2.26%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 16,948 - - - - - -
Div Payout % - 116.41% - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 583,518 581,097 588,361 576,255 566,570 556,885 564,148 2.26%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,124 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 32.49% 26.29% 17.09% 16.40% 30.12% 19.66% 16.11% -
ROE 2.91% 2.51% 1.69% 1.98% 1.43% 1.54% 1.13% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.67 23.07 24.30 29.00 11.25 18.30 16.67 19.05%
EPS 7.01 6.01 4.10 4.71 3.34 3.55 2.64 91.41%
DPS 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.40 2.43 2.38 2.34 2.30 2.33 2.26%
Adjusted Per Share Value based on latest NOSH - 242,124
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.67 23.07 24.30 29.00 11.25 18.30 16.67 19.05%
EPS 7.01 6.01 4.10 4.71 3.34 3.55 2.64 91.41%
DPS 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.40 2.43 2.38 2.34 2.30 2.33 2.26%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.07 1.99 1.63 1.32 1.14 1.25 1.23 -
P/RPS 9.55 8.63 6.71 4.55 10.13 6.83 7.38 18.69%
P/EPS 29.53 33.09 39.73 28.04 34.13 35.25 46.53 -26.08%
EY 3.39 3.02 2.52 3.57 2.93 2.84 2.15 35.35%
DY 0.00 3.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.83 0.67 0.55 0.49 0.54 0.53 37.96%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 21/11/13 29/08/13 30/05/13 27/02/13 27/11/12 29/08/12 -
Price 2.13 2.11 1.90 1.55 1.30 1.25 1.31 -
P/RPS 9.83 9.15 7.82 5.34 11.56 6.83 7.86 16.03%
P/EPS 30.39 35.09 46.31 32.92 38.92 35.25 49.55 -27.74%
EY 3.29 2.85 2.16 3.04 2.57 2.84 2.02 38.30%
DY 0.00 3.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 0.78 0.65 0.56 0.54 0.56 35.05%

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