[SHL] YoY Annual (Unaudited) 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
YoY- 87.64%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 230,521 230,296 204,930 182,114 77,923 190,069 252,131 -1.48%
PBT 97,275 124,057 74,530 47,031 25,272 37,488 35,139 18.47%
Tax -12,185 -18,749 -18,225 -12,101 -6,439 -9,505 -8,069 7.10%
NP 85,090 105,308 56,305 34,930 18,833 27,983 27,070 21.01%
-
NP to SH 84,540 104,569 55,819 34,475 18,373 27,515 27,070 20.87%
-
Tax Rate 12.53% 15.11% 24.45% 25.73% 25.48% 25.35% 22.96% -
Total Cost 145,431 124,988 148,625 147,184 59,090 162,086 225,061 -7.01%
-
Net Worth 719,108 697,317 593,203 576,255 556,885 547,393 535,104 5.04%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 33,897 41,161 33,897 - - - - -
Div Payout % 40.10% 39.36% 60.73% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 719,108 697,317 593,203 576,255 556,885 547,393 535,104 5.04%
NOSH 242,124 242,124 242,124 242,124 242,124 242,209 242,128 -0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 36.91% 45.73% 27.48% 19.18% 24.17% 14.72% 10.74% -
ROE 11.76% 15.00% 9.41% 5.98% 3.30% 5.03% 5.06% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 95.21 95.11 84.64 75.22 32.18 78.47 104.13 -1.48%
EPS 34.92 43.19 23.05 14.24 7.59 11.36 11.18 20.88%
DPS 14.00 17.00 14.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.88 2.45 2.38 2.30 2.26 2.21 5.04%
Adjusted Per Share Value based on latest NOSH - 242,124
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 95.21 95.12 84.64 75.22 32.18 78.50 104.13 -1.48%
EPS 34.92 43.19 23.05 14.24 7.59 11.36 11.18 20.88%
DPS 14.00 17.00 14.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.88 2.45 2.38 2.30 2.2608 2.21 5.04%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.93 3.14 2.15 1.32 1.29 1.53 1.23 -
P/RPS 3.08 3.30 2.54 1.75 4.01 1.95 1.18 17.32%
P/EPS 8.39 7.27 9.33 9.27 17.00 13.47 11.00 -4.40%
EY 11.92 13.75 10.72 10.79 5.88 7.42 9.09 4.61%
DY 4.78 5.41 6.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.09 0.88 0.55 0.56 0.68 0.56 9.95%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 27/05/15 28/05/14 30/05/13 23/05/12 24/05/11 26/05/10 -
Price 3.00 3.40 2.30 1.55 1.30 1.38 1.20 -
P/RPS 3.15 3.57 2.72 2.06 4.04 1.76 1.15 18.26%
P/EPS 8.59 7.87 9.98 10.89 17.13 12.15 10.73 -3.63%
EY 11.64 12.70 10.02 9.19 5.84 8.23 9.32 3.77%
DY 4.67 5.00 6.09 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.18 0.94 0.65 0.57 0.61 0.54 10.98%

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