[SHL] YoY Annualized Quarter Result on 30-Sep-2002 [#2]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -2.57%
YoY- -15.33%
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 225,348 281,610 121,340 265,964 170,228 234,960 208,956 -0.08%
PBT 38,746 64,824 5,016 22,006 18,920 33,724 39,534 0.02%
Tax -11,282 -19,186 -4,118 -12,154 -7,284 -14,680 -13,376 0.18%
NP 27,464 45,638 898 9,852 11,636 19,044 26,158 -0.05%
-
NP to SH 28,022 45,638 898 9,852 11,636 19,044 26,158 -0.07%
-
Tax Rate 29.12% 29.60% 82.10% 55.23% 38.50% 43.53% 33.83% -
Total Cost 197,884 235,972 120,442 256,112 158,592 215,916 182,798 -0.08%
-
Net Worth 425,895 399,695 366,289 367,072 369,038 366,954 289,211 -0.41%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 425,895 399,695 366,289 367,072 369,038 366,954 289,211 -0.41%
NOSH 241,986 242,239 236,315 190,193 188,284 188,181 184,211 -0.28%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 12.19% 16.21% 0.74% 3.70% 6.84% 8.11% 12.52% -
ROE 6.58% 11.42% 0.25% 2.68% 3.15% 5.19% 9.04% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 93.12 116.25 51.35 139.84 90.41 124.86 113.43 0.20%
EPS 11.58 18.84 0.38 5.18 6.18 10.12 14.20 0.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.65 1.55 1.93 1.96 1.95 1.57 -0.12%
Adjusted Per Share Value based on latest NOSH - 190,317
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 93.07 116.31 50.11 109.85 70.31 97.04 86.30 -0.08%
EPS 11.57 18.85 0.37 4.07 4.81 7.87 10.80 -0.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.759 1.6508 1.5128 1.5161 1.5242 1.5156 1.1945 -0.41%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.42 1.73 0.99 1.20 1.15 1.61 0.00 -
P/RPS 1.52 1.49 1.93 0.86 1.27 1.29 0.00 -100.00%
P/EPS 12.26 9.18 260.53 23.17 18.61 15.91 0.00 -100.00%
EY 8.15 10.89 0.38 4.32 5.37 6.29 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.05 0.64 0.62 0.59 0.83 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 23/11/04 21/11/03 28/11/02 29/11/01 29/11/00 25/11/99 -
Price 1.32 1.68 1.30 1.18 1.16 1.41 0.00 -
P/RPS 1.42 1.45 2.53 0.84 1.28 1.13 0.00 -100.00%
P/EPS 11.40 8.92 342.11 22.78 18.77 13.93 0.00 -100.00%
EY 8.77 11.21 0.29 4.39 5.33 7.18 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.02 0.84 0.61 0.59 0.72 0.00 -100.00%

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