[SHL] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -32.69%
YoY- -55.85%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 219,463 173,876 171,595 176,267 175,373 191,832 207,739 3.72%
PBT 17,081 14,588 15,538 19,965 26,694 33,758 34,096 -36.89%
Tax -7,988 -6,254 -5,553 -7,486 -8,155 -11,203 -11,853 -23.11%
NP 9,093 8,334 9,985 12,479 18,539 22,555 22,243 -44.88%
-
NP to SH 9,093 8,334 9,985 12,479 18,539 22,555 22,243 -44.88%
-
Tax Rate 46.77% 42.87% 35.74% 37.50% 30.55% 33.19% 34.76% -
Total Cost 210,370 165,542 161,610 163,788 156,834 169,277 185,496 8.74%
-
Net Worth 367,312 366,845 360,533 361,599 369,245 368,956 370,536 -0.58%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 11,299 11,299 11,299 22,585 11,285 11,285 11,285 0.08%
Div Payout % 124.27% 135.59% 113.17% 180.99% 60.87% 50.03% 50.74% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 367,312 366,845 360,533 361,599 369,245 368,956 370,536 -0.58%
NOSH 190,317 190,075 188,761 188,333 188,390 188,243 188,089 0.78%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.14% 4.79% 5.82% 7.08% 10.57% 11.76% 10.71% -
ROE 2.48% 2.27% 2.77% 3.45% 5.02% 6.11% 6.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 115.31 91.48 90.91 93.59 93.09 101.91 110.45 2.90%
EPS 4.78 4.38 5.29 6.63 9.84 11.98 11.83 -45.31%
DPS 6.00 6.00 6.00 12.00 6.00 6.00 6.00 0.00%
NAPS 1.93 1.93 1.91 1.92 1.96 1.96 1.97 -1.35%
Adjusted Per Share Value based on latest NOSH - 188,333
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 90.64 71.81 70.87 72.80 72.43 79.23 85.80 3.72%
EPS 3.76 3.44 4.12 5.15 7.66 9.32 9.19 -44.85%
DPS 4.67 4.67 4.67 9.33 4.66 4.66 4.66 0.14%
NAPS 1.517 1.5151 1.489 1.4935 1.525 1.5238 1.5304 -0.58%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.20 1.52 1.21 1.20 1.15 1.27 1.05 -
P/RPS 1.04 1.66 1.33 1.28 1.24 1.25 0.95 6.21%
P/EPS 25.12 34.67 22.87 18.11 11.69 10.60 8.88 99.89%
EY 3.98 2.88 4.37 5.52 8.56 9.43 11.26 -49.97%
DY 5.00 3.95 4.96 10.00 5.22 4.72 5.71 -8.46%
P/NAPS 0.62 0.79 0.63 0.63 0.59 0.65 0.53 11.01%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 28/08/02 30/05/02 26/02/02 29/11/01 24/08/01 23/05/01 -
Price 1.18 1.31 1.58 1.20 1.16 1.31 1.15 -
P/RPS 1.02 1.43 1.74 1.28 1.25 1.29 1.04 -1.28%
P/EPS 24.70 29.88 29.87 18.11 11.79 10.93 9.72 86.11%
EY 4.05 3.35 3.35 5.52 8.48 9.15 10.28 -46.22%
DY 5.08 4.58 3.80 10.00 5.17 4.58 5.22 -1.79%
P/NAPS 0.61 0.68 0.83 0.63 0.59 0.67 0.58 3.41%

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