[SHL] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 838.75%
YoY- -17.74%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 115,455 148,634 212,144 108,828 168,307 133,847 165,319 -5.80%
PBT 13,670 25,176 50,453 7,026 12,217 13,100 27,231 -10.84%
Tax -2,952 -7,825 -15,266 -2,811 -7,093 -5,248 -9,615 -17.85%
NP 10,718 17,351 35,187 4,215 5,124 7,852 17,616 -7.94%
-
NP to SH 11,503 17,978 35,187 4,215 5,124 7,852 17,616 -6.85%
-
Tax Rate 21.59% 31.08% 30.26% 40.01% 58.06% 40.06% 35.31% -
Total Cost 104,737 131,283 176,957 104,613 163,183 125,995 147,703 -5.56%
-
Net Worth 445,589 416,179 401,998 370,629 365,180 361,530 374,928 2.91%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 5,735 11,297 - -
Div Payout % - - - - 111.94% 143.88% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 445,589 416,179 401,998 370,629 365,180 361,530 374,928 2.91%
NOSH 242,168 241,965 242,167 242,241 191,194 188,297 188,406 4.27%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.28% 11.67% 16.59% 3.87% 3.04% 5.87% 10.66% -
ROE 2.58% 4.32% 8.75% 1.14% 1.40% 2.17% 4.70% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 47.68 61.43 87.60 44.93 88.03 71.08 87.75 -9.66%
EPS 4.75 7.43 14.53 1.74 2.68 4.17 9.35 -10.66%
DPS 0.00 0.00 0.00 0.00 3.00 6.00 0.00 -
NAPS 1.84 1.72 1.66 1.53 1.91 1.92 1.99 -1.29%
Adjusted Per Share Value based on latest NOSH - 241,410
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 47.68 61.39 87.62 44.95 69.51 55.28 68.28 -5.80%
EPS 4.75 7.43 14.53 1.74 2.12 3.24 7.28 -6.86%
DPS 0.00 0.00 0.00 0.00 2.37 4.67 0.00 -
NAPS 1.8403 1.7189 1.6603 1.5307 1.5082 1.4932 1.5485 2.91%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.89 1.19 1.71 1.24 1.21 1.20 1.51 -
P/RPS 1.87 1.94 1.95 2.76 1.37 1.69 1.72 1.40%
P/EPS 18.74 16.02 11.77 71.26 45.15 28.78 16.15 2.50%
EY 5.34 6.24 8.50 1.40 2.21 3.48 6.19 -2.43%
DY 0.00 0.00 0.00 0.00 2.48 5.00 0.00 -
P/NAPS 0.48 0.69 1.03 0.81 0.63 0.63 0.76 -7.36%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 24/02/05 25/02/04 26/02/03 26/02/02 27/02/01 -
Price 1.22 1.21 1.87 1.23 0.92 1.20 1.25 -
P/RPS 2.56 1.97 2.13 2.74 1.05 1.69 1.42 10.31%
P/EPS 25.68 16.29 12.87 70.69 34.33 28.78 13.37 11.48%
EY 3.89 6.14 7.77 1.41 2.91 3.48 7.48 -10.31%
DY 0.00 0.00 0.00 0.00 3.26 5.00 0.00 -
P/NAPS 0.66 0.70 1.13 0.80 0.48 0.63 0.63 0.77%

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