[SHL] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 146.57%
YoY- 63.42%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 114,761 122,701 108,507 114,684 84,661 55,367 117,604 -0.40%
PBT 46,411 46,587 49,746 32,763 19,762 12,420 19,255 15.77%
Tax -9,814 -8,154 -12,229 -8,028 -4,554 -3,653 -4,946 12.08%
NP 36,597 38,433 37,517 24,735 15,208 8,767 14,309 16.92%
-
NP to SH 36,354 38,123 37,251 24,494 14,988 8,542 14,097 17.08%
-
Tax Rate 21.15% 17.50% 24.58% 24.50% 23.04% 29.41% 25.69% -
Total Cost 78,164 84,268 70,990 89,949 69,453 46,600 103,295 -4.53%
-
Net Worth 733,635 690,053 602,888 581,097 556,885 544,461 547,409 4.99%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 14,527 16,948 16,948 16,948 - - - -
Div Payout % 39.96% 44.46% 45.50% 69.20% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 733,635 690,053 602,888 581,097 556,885 544,461 547,409 4.99%
NOSH 242,124 242,124 242,124 242,124 242,124 241,983 242,216 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 31.89% 31.32% 34.58% 21.57% 17.96% 15.83% 12.17% -
ROE 4.96% 5.52% 6.18% 4.22% 2.69% 1.57% 2.58% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 47.40 50.68 44.81 47.37 34.97 22.88 48.55 -0.39%
EPS 15.01 15.75 15.39 10.12 6.19 3.53 5.82 17.08%
DPS 6.00 7.00 7.00 7.00 0.00 0.00 0.00 -
NAPS 3.03 2.85 2.49 2.40 2.30 2.25 2.26 5.00%
Adjusted Per Share Value based on latest NOSH - 242,124
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 47.40 50.68 44.81 47.37 34.97 22.87 48.57 -0.40%
EPS 15.01 15.75 15.39 10.12 6.19 3.53 5.82 17.08%
DPS 6.00 7.00 7.00 7.00 0.00 0.00 0.00 -
NAPS 3.03 2.85 2.49 2.40 2.30 2.2487 2.2609 4.99%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.96 2.94 3.61 1.99 1.25 1.15 1.19 -
P/RPS 6.25 5.80 8.06 4.20 3.57 5.03 2.45 16.87%
P/EPS 19.71 18.67 23.46 19.67 20.19 32.58 20.45 -0.61%
EY 5.07 5.36 4.26 5.08 4.95 3.07 4.89 0.60%
DY 2.03 2.38 1.94 3.52 0.00 0.00 0.00 -
P/NAPS 0.98 1.03 1.45 0.83 0.54 0.51 0.53 10.77%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 25/11/15 26/11/14 21/11/13 27/11/12 22/11/11 29/11/10 -
Price 2.92 3.03 3.63 2.11 1.25 1.25 1.30 -
P/RPS 6.16 5.98 8.10 4.45 3.57 5.46 2.68 14.86%
P/EPS 19.45 19.24 23.59 20.86 20.19 35.41 22.34 -2.28%
EY 5.14 5.20 4.24 4.79 4.95 2.82 4.48 2.31%
DY 2.05 2.31 1.93 3.32 0.00 0.00 0.00 -
P/NAPS 0.96 1.06 1.46 0.88 0.54 0.56 0.58 8.75%

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