[SHL] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 116.38%
YoY- 4982.18%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 109,976 87,591 112,674 140,805 60,670 132,982 85,114 4.36%
PBT 14,553 11,418 19,373 32,412 2,508 11,003 9,460 7.43%
Tax -4,341 -2,498 -5,641 -9,593 -2,059 -6,077 -3,642 2.96%
NP 10,212 8,920 13,732 22,819 449 4,926 5,818 9.82%
-
NP to SH 10,750 9,409 14,011 22,819 449 4,926 5,818 10.76%
-
Tax Rate 29.83% 21.88% 29.12% 29.60% 82.10% 55.23% 38.50% -
Total Cost 99,764 78,671 98,942 117,986 60,221 128,056 79,296 3.89%
-
Net Worth 467,286 454,728 425,895 399,695 366,289 367,072 369,038 4.01%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 467,286 454,728 425,895 399,695 366,289 367,072 369,038 4.01%
NOSH 242,117 241,876 241,986 242,239 236,315 190,193 188,284 4.27%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.29% 10.18% 12.19% 16.21% 0.74% 3.70% 6.84% -
ROE 2.30% 2.07% 3.29% 5.71% 0.12% 1.34% 1.58% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 45.42 36.21 46.56 58.13 25.67 69.92 45.20 0.08%
EPS 4.44 3.89 5.79 9.42 0.19 2.59 3.09 6.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.88 1.76 1.65 1.55 1.93 1.96 -0.25%
Adjusted Per Share Value based on latest NOSH - 242,070
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 45.42 36.18 46.54 58.15 25.06 54.92 35.15 4.36%
EPS 4.44 3.89 5.79 9.42 0.19 2.03 2.40 10.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9299 1.8781 1.759 1.6508 1.5128 1.5161 1.5242 4.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.99 0.99 1.42 1.73 0.99 1.20 1.15 -
P/RPS 4.38 2.73 3.05 2.98 3.86 1.72 2.54 9.50%
P/EPS 44.82 25.45 24.53 18.37 521.05 46.33 37.22 3.14%
EY 2.23 3.93 4.08 5.45 0.19 2.16 2.69 -3.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.53 0.81 1.05 0.64 0.62 0.59 9.72%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 27/11/06 29/11/05 23/11/04 21/11/03 28/11/02 29/11/01 -
Price 2.00 0.91 1.32 1.68 1.30 1.18 1.16 -
P/RPS 4.40 2.51 2.83 2.89 5.06 1.69 2.57 9.37%
P/EPS 45.05 23.39 22.80 17.83 684.21 45.56 37.54 3.08%
EY 2.22 4.27 4.39 5.61 0.15 2.19 2.66 -2.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.48 0.75 1.02 0.84 0.61 0.59 9.90%

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