[SHL] QoQ TTM Result on 30-Jun-2011 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -12.02%
YoY- -10.96%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 77,923 101,349 127,832 147,618 190,069 218,802 245,347 -53.41%
PBT 25,271 28,067 30,653 33,503 37,488 37,077 35,752 -20.63%
Tax -6,439 -6,696 -8,212 -8,830 -9,505 -8,907 -8,415 -16.32%
NP 18,832 21,371 22,441 24,673 27,983 28,170 27,337 -21.98%
-
NP to SH 18,372 20,880 21,960 24,207 27,515 27,839 27,125 -22.85%
-
Tax Rate 25.48% 23.86% 26.79% 26.36% 25.35% 24.02% 23.54% -
Total Cost 59,091 79,978 105,391 122,945 162,086 190,632 218,010 -58.08%
-
Net Worth 556,885 549,621 545,999 553,299 546,462 539,051 547,657 1.11%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 556,885 549,621 545,999 553,299 546,462 539,051 547,657 1.11%
NOSH 242,124 242,124 242,666 242,675 241,797 241,726 242,326 -0.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 24.17% 21.09% 17.56% 16.71% 14.72% 12.87% 11.14% -
ROE 3.30% 3.80% 4.02% 4.38% 5.04% 5.16% 4.95% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 32.18 41.86 52.68 60.83 78.61 90.52 101.25 -53.39%
EPS 7.59 8.62 9.05 9.98 11.38 11.52 11.19 -22.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.27 2.25 2.28 2.26 2.23 2.26 1.17%
Adjusted Per Share Value based on latest NOSH - 242,675
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 32.18 41.86 52.80 60.97 78.50 90.37 101.33 -53.41%
EPS 7.59 8.62 9.07 10.00 11.36 11.50 11.20 -22.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.27 2.255 2.2852 2.257 2.2263 2.2619 1.11%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.29 1.30 1.15 1.29 1.53 1.25 1.19 -
P/RPS 4.01 3.11 2.18 2.12 1.95 1.38 1.18 125.86%
P/EPS 17.00 15.07 12.71 12.93 13.45 10.85 10.63 36.71%
EY 5.88 6.63 7.87 7.73 7.44 9.21 9.41 -26.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.51 0.57 0.68 0.56 0.53 3.73%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 23/02/12 22/11/11 24/08/11 24/05/11 22/02/11 29/11/10 -
Price 1.30 1.25 1.25 1.35 1.38 1.40 1.30 -
P/RPS 4.04 2.99 2.37 2.22 1.76 1.55 1.28 115.01%
P/EPS 17.13 14.49 13.81 13.53 12.13 12.16 11.61 29.57%
EY 5.84 6.90 7.24 7.39 8.25 8.23 8.61 -22.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.56 0.59 0.61 0.63 0.58 -1.15%

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