[SHL] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 53.96%
YoY- 71.17%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 182,810 169,320 167,163 111,896 65,724 154,444 187,773 -0.44%
PBT 71,332 77,947 54,394 31,004 18,231 27,652 25,714 18.52%
Tax -9,442 -17,231 -12,609 -7,592 -4,396 -7,205 -6,367 6.78%
NP 61,890 60,716 41,785 23,412 13,835 20,447 19,347 21.37%
-
NP to SH 61,448 60,324 41,465 23,076 13,481 20,116 19,347 21.23%
-
Tax Rate 13.24% 22.11% 23.18% 24.49% 24.11% 26.06% 24.76% -
Total Cost 120,920 108,604 125,378 88,484 51,889 133,997 168,426 -5.37%
-
Net Worth 694,895 610,152 583,518 566,570 549,621 539,815 525,444 4.76%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 16,948 16,948 16,948 - - - - -
Div Payout % 27.58% 28.10% 40.87% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 694,895 610,152 583,518 566,570 549,621 539,815 525,444 4.76%
NOSH 242,124 242,124 242,124 242,124 242,124 242,069 242,140 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 33.85% 35.86% 25.00% 20.92% 21.05% 13.24% 10.30% -
ROE 8.84% 9.89% 7.11% 4.07% 2.45% 3.73% 3.68% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 75.50 69.93 69.04 46.21 27.14 63.80 77.55 -0.44%
EPS 25.38 24.91 17.13 9.53 5.57 8.31 7.99 21.23%
DPS 7.00 7.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.52 2.41 2.34 2.27 2.23 2.17 4.76%
Adjusted Per Share Value based on latest NOSH - 242,124
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 75.50 69.93 69.04 46.21 27.14 63.79 77.55 -0.44%
EPS 25.38 24.91 17.13 9.53 5.57 8.31 7.99 21.23%
DPS 7.00 7.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.52 2.41 2.34 2.27 2.2295 2.1701 4.76%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.90 2.95 2.07 1.14 1.30 1.25 1.11 -
P/RPS 3.84 4.22 3.00 2.47 4.79 1.96 1.43 17.88%
P/EPS 11.43 11.84 12.09 11.96 23.35 15.04 13.89 -3.19%
EY 8.75 8.45 8.27 8.36 4.28 6.65 7.20 3.30%
DY 2.41 2.37 3.38 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.17 0.86 0.49 0.57 0.56 0.51 12.05%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 26/02/14 27/02/13 23/02/12 22/02/11 24/02/10 -
Price 2.86 3.35 2.13 1.30 1.25 1.40 1.30 -
P/RPS 3.79 4.79 3.09 2.81 4.60 2.19 1.68 14.51%
P/EPS 11.27 13.45 12.44 13.64 22.45 16.85 16.27 -5.93%
EY 8.87 7.44 8.04 7.33 4.45 5.94 6.15 6.29%
DY 2.45 2.09 3.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.33 0.88 0.56 0.55 0.63 0.60 8.88%

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