[SHL] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 525.84%
YoY- -17.74%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 153,940 198,178 282,858 145,104 224,409 178,462 220,425 -5.80%
PBT 18,226 33,568 67,270 9,368 16,289 17,466 36,308 -10.84%
Tax -3,936 -10,433 -20,354 -3,748 -9,457 -6,997 -12,820 -17.85%
NP 14,290 23,134 46,916 5,620 6,832 10,469 23,488 -7.94%
-
NP to SH 15,337 23,970 46,916 5,620 6,832 10,469 23,488 -6.85%
-
Tax Rate 21.60% 31.08% 30.26% 40.01% 58.06% 40.06% 35.31% -
Total Cost 139,649 175,044 235,942 139,484 217,577 167,993 196,937 -5.56%
-
Net Worth 445,589 416,179 401,998 370,629 365,180 361,530 374,928 2.91%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 7,647 15,063 - -
Div Payout % - - - - 111.94% 143.88% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 445,589 416,179 401,998 370,629 365,180 361,530 374,928 2.91%
NOSH 242,168 241,964 242,167 242,241 191,194 188,297 188,406 4.27%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.28% 11.67% 16.59% 3.87% 3.04% 5.87% 10.66% -
ROE 3.44% 5.76% 11.67% 1.52% 1.87% 2.90% 6.26% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 63.57 81.90 116.80 59.90 117.37 94.78 116.99 -9.66%
EPS 6.33 9.91 19.37 2.32 3.57 5.56 12.47 -10.68%
DPS 0.00 0.00 0.00 0.00 4.00 8.00 0.00 -
NAPS 1.84 1.72 1.66 1.53 1.91 1.92 1.99 -1.29%
Adjusted Per Share Value based on latest NOSH - 241,410
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 63.58 81.85 116.82 59.93 92.68 73.71 91.04 -5.80%
EPS 6.33 9.90 19.38 2.32 2.82 4.32 9.70 -6.86%
DPS 0.00 0.00 0.00 0.00 3.16 6.22 0.00 -
NAPS 1.8403 1.7189 1.6603 1.5307 1.5082 1.4932 1.5485 2.91%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.89 1.19 1.71 1.24 1.21 1.20 1.51 -
P/RPS 1.40 1.45 1.46 2.07 1.03 1.27 1.29 1.37%
P/EPS 14.05 12.01 8.83 53.45 33.86 21.58 12.11 2.50%
EY 7.12 8.32 11.33 1.87 2.95 4.63 8.26 -2.44%
DY 0.00 0.00 0.00 0.00 3.31 6.67 0.00 -
P/NAPS 0.48 0.69 1.03 0.81 0.63 0.63 0.76 -7.36%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 24/02/05 25/02/04 26/02/03 26/02/02 27/02/01 -
Price 1.22 1.21 1.87 1.23 0.92 1.20 1.25 -
P/RPS 1.92 1.48 1.60 2.05 0.78 1.27 1.07 10.23%
P/EPS 19.26 12.21 9.65 53.02 25.75 21.58 10.03 11.48%
EY 5.19 8.19 10.36 1.89 3.88 4.63 9.97 -10.30%
DY 0.00 0.00 0.00 0.00 4.35 6.67 0.00 -
P/NAPS 0.66 0.70 1.13 0.80 0.48 0.63 0.63 0.77%

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