[SHL] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -14.46%
YoY- -48.91%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 287,601 173,324 153,940 198,178 282,858 145,104 224,409 4.21%
PBT 35,600 84,089 18,226 33,568 67,270 9,368 16,289 13.90%
Tax -10,264 -7,158 -3,936 -10,433 -20,354 -3,748 -9,457 1.37%
NP 25,336 76,930 14,290 23,134 46,916 5,620 6,832 24.38%
-
NP to SH 25,336 77,650 15,337 23,970 46,916 5,620 6,832 24.38%
-
Tax Rate 28.83% 8.51% 21.60% 31.08% 30.26% 40.01% 58.06% -
Total Cost 262,265 96,393 139,649 175,044 235,942 139,484 217,577 3.15%
-
Net Worth 515,595 503,679 445,589 416,179 401,998 370,629 365,180 5.91%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - 7,647 -
Div Payout % - - - - - - 111.94% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 515,595 503,679 445,589 416,179 401,998 370,629 365,180 5.91%
NOSH 242,063 242,153 242,168 241,964 242,167 242,241 191,194 4.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.81% 44.39% 9.28% 11.67% 16.59% 3.87% 3.04% -
ROE 4.91% 15.42% 3.44% 5.76% 11.67% 1.52% 1.87% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 118.81 71.58 63.57 81.90 116.80 59.90 117.37 0.20%
EPS 10.47 32.07 6.33 9.91 19.37 2.32 3.57 19.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 2.13 2.08 1.84 1.72 1.66 1.53 1.91 1.83%
Adjusted Per Share Value based on latest NOSH - 241,890
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 118.78 71.58 63.58 81.85 116.82 59.93 92.68 4.21%
EPS 10.46 32.07 6.33 9.90 19.38 2.32 2.82 24.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.16 -
NAPS 2.1295 2.0803 1.8403 1.7189 1.6603 1.5307 1.5082 5.91%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.50 1.90 0.89 1.19 1.71 1.24 1.21 -
P/RPS 1.26 2.65 1.40 1.45 1.46 2.07 1.03 3.41%
P/EPS 14.33 5.93 14.05 12.01 8.83 53.45 33.86 -13.34%
EY 6.98 16.88 7.12 8.32 11.33 1.87 2.95 15.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.31 -
P/NAPS 0.70 0.91 0.48 0.69 1.03 0.81 0.63 1.76%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 27/02/08 26/02/07 23/02/06 24/02/05 25/02/04 26/02/03 -
Price 1.56 1.80 1.22 1.21 1.87 1.23 0.92 -
P/RPS 1.31 2.51 1.92 1.48 1.60 2.05 0.78 9.01%
P/EPS 14.90 5.61 19.26 12.21 9.65 53.02 25.75 -8.70%
EY 6.71 17.81 5.19 8.19 10.36 1.89 3.88 9.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.35 -
P/NAPS 0.73 0.87 0.66 0.70 1.13 0.80 0.48 7.23%

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