[SHL] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 22.26%
YoY- -36.02%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 187,773 215,701 129,993 115,455 148,634 212,144 108,828 9.50%
PBT 25,714 26,700 63,067 13,670 25,176 50,453 7,026 24.11%
Tax -6,367 -7,698 -5,369 -2,952 -7,825 -15,266 -2,811 14.58%
NP 19,347 19,002 57,698 10,718 17,351 35,187 4,215 28.88%
-
NP to SH 19,347 19,002 58,238 11,503 17,978 35,187 4,215 28.88%
-
Tax Rate 24.76% 28.83% 8.51% 21.59% 31.08% 30.26% 40.01% -
Total Cost 168,426 196,699 72,295 104,737 131,283 176,957 104,613 8.25%
-
Net Worth 525,444 515,595 503,679 445,589 416,179 401,998 370,629 5.98%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 525,444 515,595 503,679 445,589 416,179 401,998 370,629 5.98%
NOSH 242,140 242,063 242,153 242,168 241,965 242,167 242,241 -0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.30% 8.81% 44.39% 9.28% 11.67% 16.59% 3.87% -
ROE 3.68% 3.69% 11.56% 2.58% 4.32% 8.75% 1.14% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 77.55 89.11 53.68 47.68 61.43 87.60 44.93 9.51%
EPS 7.99 7.85 24.05 4.75 7.43 14.53 1.74 28.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.13 2.08 1.84 1.72 1.66 1.53 5.99%
Adjusted Per Share Value based on latest NOSH - 243,488
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 77.55 89.09 53.69 47.68 61.39 87.62 44.95 9.50%
EPS 7.99 7.85 24.05 4.75 7.43 14.53 1.74 28.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1701 2.1295 2.0803 1.8403 1.7189 1.6603 1.5307 5.98%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.11 1.50 1.90 0.89 1.19 1.71 1.24 -
P/RPS 1.43 1.68 3.54 1.87 1.94 1.95 2.76 -10.37%
P/EPS 13.89 19.11 7.90 18.74 16.02 11.77 71.26 -23.83%
EY 7.20 5.23 12.66 5.34 6.24 8.50 1.40 31.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.70 0.91 0.48 0.69 1.03 0.81 -7.41%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 23/02/09 27/02/08 26/02/07 23/02/06 24/02/05 25/02/04 -
Price 1.30 1.56 1.80 1.22 1.21 1.87 1.23 -
P/RPS 1.68 1.75 3.35 2.56 1.97 2.13 2.74 -7.82%
P/EPS 16.27 19.87 7.48 25.68 16.29 12.87 70.69 -21.69%
EY 6.15 5.03 13.36 3.89 6.14 7.77 1.41 27.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.73 0.87 0.66 0.70 1.13 0.80 -4.67%

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