[SHL] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -22.39%
YoY- -32.85%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 248,776 276,414 219,952 175,182 225,348 281,610 121,340 12.69%
PBT 37,284 31,790 29,106 22,836 38,746 64,824 5,016 39.65%
Tax -9,200 -8,704 -8,682 -4,996 -11,282 -19,186 -4,118 14.32%
NP 28,084 23,086 20,424 17,840 27,464 45,638 898 77.40%
-
NP to SH 28,084 23,086 21,500 18,818 28,022 45,638 898 77.40%
-
Tax Rate 24.68% 27.38% 29.83% 21.88% 29.12% 29.60% 82.10% -
Total Cost 220,692 253,328 199,528 157,342 197,884 235,972 120,442 10.61%
-
Net Worth 532,627 517,862 467,286 454,728 425,895 399,695 366,289 6.43%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 532,627 517,862 467,286 454,728 425,895 399,695 366,289 6.43%
NOSH 242,103 241,991 242,117 241,876 241,986 242,239 236,315 0.40%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.29% 8.35% 9.29% 10.18% 12.19% 16.21% 0.74% -
ROE 5.27% 4.46% 4.60% 4.14% 6.58% 11.42% 0.25% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 102.76 114.22 90.85 72.43 93.12 116.25 51.35 12.24%
EPS 11.60 9.54 8.88 7.78 11.58 18.84 0.38 76.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.14 1.93 1.88 1.76 1.65 1.55 6.00%
Adjusted Per Share Value based on latest NOSH - 242,536
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 102.75 114.16 90.84 72.35 93.07 116.31 50.11 12.70%
EPS 11.60 9.53 8.88 7.77 11.57 18.85 0.37 77.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1998 2.1388 1.9299 1.8781 1.759 1.6508 1.5128 6.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.37 1.47 1.99 0.99 1.42 1.73 0.99 -
P/RPS 1.33 1.29 2.19 1.37 1.52 1.49 1.93 -6.01%
P/EPS 11.81 15.41 22.41 12.72 12.26 9.18 260.53 -40.25%
EY 8.47 6.49 4.46 7.86 8.15 10.89 0.38 67.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 1.03 0.53 0.81 1.05 0.64 -0.52%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 24/11/08 28/11/07 27/11/06 29/11/05 23/11/04 21/11/03 -
Price 1.10 1.20 2.00 0.91 1.32 1.68 1.30 -
P/RPS 1.07 1.05 2.20 1.26 1.42 1.45 2.53 -13.35%
P/EPS 9.48 12.58 22.52 11.70 11.40 8.92 342.11 -44.96%
EY 10.55 7.95 4.44 8.55 8.77 11.21 0.29 81.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 1.04 0.48 0.75 1.02 0.84 -8.27%

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