[SHL] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 0.29%
YoY- 21.65%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 169,322 110,734 235,208 248,776 276,414 219,952 175,182 -0.56%
PBT 39,524 24,840 38,510 37,284 31,790 29,106 22,836 9.56%
Tax -9,108 -7,306 -9,892 -9,200 -8,704 -8,682 -4,996 10.51%
NP 30,416 17,534 28,618 28,084 23,086 20,424 17,840 9.29%
-
NP to SH 29,976 17,084 28,194 28,084 23,086 21,500 18,818 8.06%
-
Tax Rate 23.04% 29.41% 25.69% 24.68% 27.38% 29.83% 21.88% -
Total Cost 138,906 93,200 206,590 220,692 253,328 199,528 157,342 -2.05%
-
Net Worth 556,885 544,461 547,409 532,627 517,862 467,286 454,728 3.43%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 556,885 544,461 547,409 532,627 517,862 467,286 454,728 3.43%
NOSH 242,124 241,983 242,216 242,103 241,991 242,117 241,876 0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.96% 15.83% 12.17% 11.29% 8.35% 9.29% 10.18% -
ROE 5.38% 3.14% 5.15% 5.27% 4.46% 4.60% 4.14% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 69.93 45.76 97.11 102.76 114.22 90.85 72.43 -0.58%
EPS 12.38 7.06 11.64 11.60 9.54 8.88 7.78 8.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.25 2.26 2.20 2.14 1.93 1.88 3.41%
Adjusted Per Share Value based on latest NOSH - 241,958
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 69.93 45.73 97.14 102.75 114.16 90.84 72.35 -0.56%
EPS 12.38 7.06 11.64 11.60 9.53 8.88 7.77 8.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.2487 2.2609 2.1998 2.1388 1.9299 1.8781 3.43%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.25 1.15 1.19 1.37 1.47 1.99 0.99 -
P/RPS 1.79 2.51 1.23 1.33 1.29 2.19 1.37 4.55%
P/EPS 10.10 16.29 10.22 11.81 15.41 22.41 12.72 -3.76%
EY 9.90 6.14 9.78 8.47 6.49 4.46 7.86 3.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.53 0.62 0.69 1.03 0.53 0.31%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 22/11/11 29/11/10 24/11/09 24/11/08 28/11/07 27/11/06 -
Price 1.25 1.25 1.30 1.10 1.20 2.00 0.91 -
P/RPS 1.79 2.73 1.34 1.07 1.05 2.20 1.26 6.02%
P/EPS 10.10 17.71 11.17 9.48 12.58 22.52 11.70 -2.41%
EY 9.90 5.65 8.95 10.55 7.95 4.44 8.55 2.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.58 0.50 0.56 1.04 0.48 1.98%

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