[SHL] YoY Annualized Quarter Result on 31-Mar-2002 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -4.63%
YoY- -54.86%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 245,461 161,068 231,936 171,595 208,523 250,647 163,783 -0.42%
PBT 64,803 25,525 25,466 15,538 32,991 38,221 28,958 -0.85%
Tax -18,653 -3,943 -13,621 -5,553 -10,872 -10,353 -2,548 -2.09%
NP 46,150 21,582 11,845 9,985 22,119 27,868 26,410 -0.59%
-
NP to SH 46,150 21,199 11,845 9,985 22,119 27,868 26,410 -0.59%
-
Tax Rate 28.78% 15.45% 53.49% 35.74% 32.95% 27.09% 8.80% -
Total Cost 199,311 139,486 220,091 161,610 186,404 222,779 137,373 -0.39%
-
Net Worth 414,042 368,781 377,214 360,517 365,380 355,421 275,218 -0.43%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - 11,325 11,300 11,165 - -
Div Payout % - - - 113.42% 51.09% 40.06% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 414,042 368,781 377,214 360,517 365,380 355,421 275,218 -0.43%
NOSH 242,130 237,923 240,263 188,752 188,340 186,084 182,263 -0.30%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 18.80% 13.40% 5.11% 5.82% 10.61% 11.12% 16.12% -
ROE 11.15% 5.75% 3.14% 2.77% 6.05% 7.84% 9.60% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 101.38 67.70 96.53 90.91 110.72 134.70 89.86 -0.12%
EPS 19.06 8.91 4.93 5.29 11.76 14.97 14.49 -0.29%
DPS 0.00 0.00 0.00 6.00 6.00 6.00 0.00 -
NAPS 1.71 1.55 1.57 1.91 1.94 1.91 1.51 -0.13%
Adjusted Per Share Value based on latest NOSH - 188,761
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 101.38 66.52 95.79 70.87 86.12 103.52 67.64 -0.42%
EPS 19.06 8.76 4.89 4.12 9.14 11.51 10.91 -0.59%
DPS 0.00 0.00 0.00 4.68 4.67 4.61 0.00 -
NAPS 1.71 1.5231 1.5579 1.489 1.5091 1.4679 1.1367 -0.43%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 1.81 1.34 0.95 1.21 1.05 2.72 0.00 -
P/RPS 1.79 1.98 0.98 1.33 0.95 2.02 0.00 -100.00%
P/EPS 9.50 15.04 19.27 22.87 8.94 18.16 0.00 -100.00%
EY 10.53 6.65 5.19 4.37 11.18 5.51 0.00 -100.00%
DY 0.00 0.00 0.00 4.96 5.71 2.21 0.00 -
P/NAPS 1.06 0.86 0.61 0.63 0.54 1.42 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/05/05 25/05/04 28/05/03 30/05/02 23/05/01 31/05/00 - -
Price 1.73 1.32 0.78 1.58 1.15 2.60 0.00 -
P/RPS 1.71 1.95 0.81 1.74 1.04 1.93 0.00 -100.00%
P/EPS 9.08 14.81 15.82 29.87 9.79 17.36 0.00 -100.00%
EY 11.02 6.75 6.32 3.35 10.21 5.76 0.00 -100.00%
DY 0.00 0.00 0.00 3.80 5.22 2.31 0.00 -
P/NAPS 1.01 0.85 0.50 0.83 0.59 1.36 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