[SHL] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 27.84%
YoY- 16.94%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 161,436 98,460 268,264 249,280 310,552 151,236 190,624 -2.72%
PBT 33,980 22,468 38,408 35,432 34,864 20,292 34,684 -0.34%
Tax -7,980 -6,832 -9,532 -7,428 -10,916 -6,328 -10,068 -3.79%
NP 26,000 15,636 28,876 28,004 23,948 13,964 24,616 0.91%
-
NP to SH 25,604 15,240 28,472 28,004 23,948 14,156 24,248 0.91%
-
Tax Rate 23.48% 30.41% 24.82% 20.96% 31.31% 31.18% 29.03% -
Total Cost 135,436 82,824 239,388 221,276 286,604 137,272 166,008 -3.33%
-
Net Worth 564,148 553,299 539,902 525,680 513,863 460,554 451,012 3.79%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 564,148 553,299 539,902 525,680 513,863 460,554 451,012 3.79%
NOSH 242,124 242,675 242,108 242,249 242,388 242,397 242,480 -0.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 16.11% 15.88% 10.76% 11.23% 7.71% 9.23% 12.91% -
ROE 4.54% 2.75% 5.27% 5.33% 4.66% 3.07% 5.38% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 66.67 40.57 110.80 102.90 128.12 62.39 78.61 -2.70%
EPS 10.56 6.28 11.76 11.56 9.88 5.84 10.00 0.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.28 2.23 2.17 2.12 1.90 1.86 3.82%
Adjusted Per Share Value based on latest NOSH - 242,249
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 66.68 40.67 110.80 102.96 128.26 62.46 78.73 -2.72%
EPS 10.57 6.29 11.76 11.57 9.89 5.85 10.01 0.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.2852 2.2299 2.1711 2.1223 1.9021 1.8627 3.79%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.23 1.29 1.22 1.27 1.50 1.80 1.20 -
P/RPS 1.84 3.18 1.10 1.23 1.17 2.88 1.53 3.11%
P/EPS 11.63 20.54 10.37 10.99 15.18 30.82 12.00 -0.52%
EY 8.60 4.87 9.64 9.10 6.59 3.24 8.33 0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.55 0.59 0.71 0.95 0.65 -3.34%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 24/08/10 25/08/09 26/08/08 27/08/07 28/08/06 -
Price 1.31 1.35 1.22 1.25 1.40 1.79 0.99 -
P/RPS 1.96 3.33 1.10 1.21 1.09 2.87 1.26 7.63%
P/EPS 12.39 21.50 10.37 10.81 14.17 30.65 9.90 3.80%
EY 8.07 4.65 9.64 9.25 7.06 3.26 10.10 -3.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.55 0.58 0.66 0.94 0.53 0.92%

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