[SHL] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -60.44%
YoY- -58.57%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 250,794 249,295 264,613 276,989 219,512 231,110 191,281 19.77%
PBT 33,578 30,973 30,831 36,273 73,982 76,283 72,640 -40.18%
Tax -9,174 -8,054 -8,926 -10,071 -7,753 -8,889 -7,742 11.96%
NP 24,404 22,919 21,905 26,202 66,229 67,394 64,898 -47.87%
-
NP to SH 24,404 22,919 21,905 26,202 66,229 67,884 65,436 -48.15%
-
Tax Rate 27.32% 26.00% 28.95% 27.76% 10.48% 11.65% 10.66% -
Total Cost 226,390 226,376 242,708 250,787 153,283 163,716 126,383 47.44%
-
Net Worth 532,309 525,680 517,701 515,833 519,207 513,863 511,515 2.68%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 532,309 525,680 517,701 515,833 519,207 513,863 511,515 2.68%
NOSH 241,958 242,249 241,916 242,175 242,620 242,388 242,424 -0.12%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.73% 9.19% 8.28% 9.46% 30.17% 29.16% 33.93% -
ROE 4.58% 4.36% 4.23% 5.08% 12.76% 13.21% 12.79% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 103.65 102.91 109.38 114.38 90.48 95.35 78.90 19.92%
EPS 10.09 9.46 9.05 10.82 27.30 28.01 26.99 -48.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.17 2.14 2.13 2.14 2.12 2.11 2.82%
Adjusted Per Share Value based on latest NOSH - 242,175
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 103.58 102.96 109.29 114.40 90.66 95.45 79.00 19.77%
EPS 10.08 9.47 9.05 10.82 27.35 28.04 27.03 -48.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1985 2.1711 2.1382 2.1305 2.1444 2.1223 2.1126 2.69%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.37 1.27 1.11 1.50 1.47 1.50 1.68 -
P/RPS 1.32 1.23 1.01 1.31 1.62 1.57 2.13 -27.29%
P/EPS 13.58 13.42 12.26 13.86 5.39 5.36 6.22 68.21%
EY 7.36 7.45 8.16 7.21 18.57 18.67 16.07 -40.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.59 0.52 0.70 0.69 0.71 0.80 -15.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 23/02/09 24/11/08 26/08/08 28/05/08 -
Price 1.10 1.25 1.30 1.56 1.20 1.40 1.40 -
P/RPS 1.06 1.21 1.19 1.36 1.33 1.47 1.77 -28.92%
P/EPS 10.91 13.21 14.36 14.42 4.40 5.00 5.19 64.02%
EY 9.17 7.57 6.97 6.94 22.75 20.00 19.28 -39.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.61 0.73 0.56 0.66 0.66 -16.88%

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