[SHL] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 55.21%
YoY- -32.85%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 124,388 138,207 109,976 87,591 112,674 140,805 60,670 12.69%
PBT 18,642 15,895 14,553 11,418 19,373 32,412 2,508 39.65%
Tax -4,600 -4,352 -4,341 -2,498 -5,641 -9,593 -2,059 14.32%
NP 14,042 11,543 10,212 8,920 13,732 22,819 449 77.40%
-
NP to SH 14,042 11,543 10,750 9,409 14,011 22,819 449 77.40%
-
Tax Rate 24.68% 27.38% 29.83% 21.88% 29.12% 29.60% 82.10% -
Total Cost 110,346 126,664 99,764 78,671 98,942 117,986 60,221 10.61%
-
Net Worth 532,627 517,862 467,286 454,728 425,895 399,695 366,289 6.43%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 532,627 517,862 467,286 454,728 425,895 399,695 366,289 6.43%
NOSH 242,103 241,991 242,117 241,876 241,986 242,239 236,315 0.40%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.29% 8.35% 9.29% 10.18% 12.19% 16.21% 0.74% -
ROE 2.64% 2.23% 2.30% 2.07% 3.29% 5.71% 0.12% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 51.38 57.11 45.42 36.21 46.56 58.13 25.67 12.24%
EPS 5.80 4.77 4.44 3.89 5.79 9.42 0.19 76.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.14 1.93 1.88 1.76 1.65 1.55 6.00%
Adjusted Per Share Value based on latest NOSH - 242,536
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 51.37 57.08 45.42 36.18 46.54 58.15 25.06 12.69%
EPS 5.80 4.77 4.44 3.89 5.79 9.42 0.19 76.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1998 2.1388 1.9299 1.8781 1.759 1.6508 1.5128 6.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.37 1.47 1.99 0.99 1.42 1.73 0.99 -
P/RPS 2.67 2.57 4.38 2.73 3.05 2.98 3.86 -5.95%
P/EPS 23.62 30.82 44.82 25.45 24.53 18.37 521.05 -40.25%
EY 4.23 3.24 2.23 3.93 4.08 5.45 0.19 67.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 1.03 0.53 0.81 1.05 0.64 -0.52%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 24/11/08 28/11/07 27/11/06 29/11/05 23/11/04 21/11/03 -
Price 1.10 1.20 2.00 0.91 1.32 1.68 1.30 -
P/RPS 2.14 2.10 4.40 2.51 2.83 2.89 5.06 -13.35%
P/EPS 18.97 25.16 45.05 23.39 22.80 17.83 684.21 -44.95%
EY 5.27 3.98 2.22 4.27 4.39 5.61 0.15 80.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 1.04 0.48 0.75 1.02 0.84 -8.27%

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