[SHL] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 54.2%
YoY- 734.8%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 129,993 115,455 148,634 212,144 108,828 168,307 133,847 -0.48%
PBT 63,067 13,670 25,176 50,453 7,026 12,217 13,100 29.92%
Tax -5,369 -2,952 -7,825 -15,266 -2,811 -7,093 -5,248 0.38%
NP 57,698 10,718 17,351 35,187 4,215 5,124 7,852 39.41%
-
NP to SH 58,238 11,503 17,978 35,187 4,215 5,124 7,852 39.62%
-
Tax Rate 8.51% 21.59% 31.08% 30.26% 40.01% 58.06% 40.06% -
Total Cost 72,295 104,737 131,283 176,957 104,613 163,183 125,995 -8.83%
-
Net Worth 503,679 445,589 416,179 401,998 370,629 365,180 361,530 5.67%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - 5,735 11,297 -
Div Payout % - - - - - 111.94% 143.88% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 503,679 445,589 416,179 401,998 370,629 365,180 361,530 5.67%
NOSH 242,153 242,168 241,965 242,167 242,241 191,194 188,297 4.27%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 44.39% 9.28% 11.67% 16.59% 3.87% 3.04% 5.87% -
ROE 11.56% 2.58% 4.32% 8.75% 1.14% 1.40% 2.17% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 53.68 47.68 61.43 87.60 44.93 88.03 71.08 -4.56%
EPS 24.05 4.75 7.43 14.53 1.74 2.68 4.17 33.89%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 6.00 -
NAPS 2.08 1.84 1.72 1.66 1.53 1.91 1.92 1.34%
Adjusted Per Share Value based on latest NOSH - 242,035
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 53.69 47.68 61.39 87.62 44.95 69.51 55.28 -0.48%
EPS 24.05 4.75 7.43 14.53 1.74 2.12 3.24 39.64%
DPS 0.00 0.00 0.00 0.00 0.00 2.37 4.67 -
NAPS 2.0803 1.8403 1.7189 1.6603 1.5307 1.5082 1.4932 5.67%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.90 0.89 1.19 1.71 1.24 1.21 1.20 -
P/RPS 3.54 1.87 1.94 1.95 2.76 1.37 1.69 13.10%
P/EPS 7.90 18.74 16.02 11.77 71.26 45.15 28.78 -19.37%
EY 12.66 5.34 6.24 8.50 1.40 2.21 3.48 24.00%
DY 0.00 0.00 0.00 0.00 0.00 2.48 5.00 -
P/NAPS 0.91 0.48 0.69 1.03 0.81 0.63 0.63 6.31%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 26/02/07 23/02/06 24/02/05 25/02/04 26/02/03 26/02/02 -
Price 1.80 1.22 1.21 1.87 1.23 0.92 1.20 -
P/RPS 3.35 2.56 1.97 2.13 2.74 1.05 1.69 12.07%
P/EPS 7.48 25.68 16.29 12.87 70.69 34.33 28.78 -20.10%
EY 13.36 3.89 6.14 7.77 1.41 2.91 3.48 25.12%
DY 0.00 0.00 0.00 0.00 0.00 3.26 5.00 -
P/NAPS 0.87 0.66 0.70 1.13 0.80 0.48 0.63 5.52%

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