[SHL] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 69.29%
YoY- 79.69%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 164,930 182,810 169,320 167,163 111,896 65,724 154,444 1.09%
PBT 71,885 71,332 77,947 54,394 31,004 18,231 27,652 17.24%
Tax -14,046 -9,442 -17,231 -12,609 -7,592 -4,396 -7,205 11.75%
NP 57,839 61,890 60,716 41,785 23,412 13,835 20,447 18.90%
-
NP to SH 57,490 61,448 60,324 41,465 23,076 13,481 20,116 19.10%
-
Tax Rate 19.54% 13.24% 22.11% 23.18% 24.49% 24.11% 26.06% -
Total Cost 107,091 120,920 108,604 125,378 88,484 51,889 133,997 -3.66%
-
Net Worth 740,899 694,895 610,152 583,518 566,570 549,621 539,815 5.41%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 14,527 16,948 16,948 16,948 - - - -
Div Payout % 25.27% 27.58% 28.10% 40.87% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 740,899 694,895 610,152 583,518 566,570 549,621 539,815 5.41%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,069 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 35.07% 33.85% 35.86% 25.00% 20.92% 21.05% 13.24% -
ROE 7.76% 8.84% 9.89% 7.11% 4.07% 2.45% 3.73% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 68.12 75.50 69.93 69.04 46.21 27.14 63.80 1.09%
EPS 23.74 25.38 24.91 17.13 9.53 5.57 8.31 19.09%
DPS 6.00 7.00 7.00 7.00 0.00 0.00 0.00 -
NAPS 3.06 2.87 2.52 2.41 2.34 2.27 2.23 5.41%
Adjusted Per Share Value based on latest NOSH - 242,124
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 68.12 75.50 69.93 69.04 46.21 27.14 63.79 1.09%
EPS 23.74 25.38 24.91 17.13 9.53 5.57 8.31 19.09%
DPS 6.00 7.00 7.00 7.00 0.00 0.00 0.00 -
NAPS 3.06 2.87 2.52 2.41 2.34 2.27 2.2295 5.41%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.86 2.90 2.95 2.07 1.14 1.30 1.25 -
P/RPS 4.20 3.84 4.22 3.00 2.47 4.79 1.96 13.53%
P/EPS 12.05 11.43 11.84 12.09 11.96 23.35 15.04 -3.62%
EY 8.30 8.75 8.45 8.27 8.36 4.28 6.65 3.75%
DY 2.10 2.41 2.37 3.38 0.00 0.00 0.00 -
P/NAPS 0.93 1.01 1.17 0.86 0.49 0.57 0.56 8.81%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 26/02/15 26/02/14 27/02/13 23/02/12 22/02/11 -
Price 2.87 2.86 3.35 2.13 1.30 1.25 1.40 -
P/RPS 4.21 3.79 4.79 3.09 2.81 4.60 2.19 11.49%
P/EPS 12.09 11.27 13.45 12.44 13.64 22.45 16.85 -5.37%
EY 8.27 8.87 7.44 8.04 7.33 4.45 5.94 5.66%
DY 2.09 2.45 2.09 3.29 0.00 0.00 0.00 -
P/NAPS 0.94 1.00 1.33 0.88 0.56 0.55 0.63 6.89%

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