[SHL] YoY 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- 0.77%
YoY- 228.41%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 20,017 27,864 35,960 71,339 48,158 35,325 48,733 -13.77%
PBT 48,514 2,252 5,803 18,041 4,518 1,214 3,640 53.94%
Tax -1,028 -454 -2,184 -5,673 -752 -1,016 -1,606 -7.16%
NP 47,486 1,798 3,619 12,368 3,766 198 2,034 69.01%
-
NP to SH 47,486 2,094 3,967 12,368 3,766 198 2,034 69.01%
-
Tax Rate 2.12% 20.16% 37.64% 31.45% 16.64% 83.69% 44.12% -
Total Cost -27,469 26,066 32,341 58,971 44,392 35,127 46,699 -
-
Net Worth 503,676 448,018 416,051 401,778 369,357 378,179 361,599 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 - - - - - 5,939 11,299 -
Div Payout % - - - - - 3,000.00% 555.56% -
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 503,676 448,018 416,051 401,778 369,357 378,179 361,599 5.67%
NOSH 242,151 243,488 241,890 242,035 241,410 197,999 188,333 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 237.23% 6.45% 10.06% 17.34% 7.82% 0.56% 4.17% -
ROE 9.43% 0.47% 0.95% 3.08% 1.02% 0.05% 0.56% -
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 8.27 11.44 14.87 29.47 19.95 17.84 25.88 -17.30%
EPS 19.61 0.86 1.64 5.11 1.56 0.10 1.08 62.08%
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 8.27 11.51 14.85 29.46 19.89 14.59 20.13 -13.77%
EPS 19.61 0.86 1.64 5.11 1.56 0.08 0.84 69.01%
DPS 0.00 0.00 0.00 0.00 0.00 2.45 4.67 -
NAPS 2.0802 1.8504 1.7183 1.6594 1.5255 1.5619 1.4935 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 22.98 7.78 8.00 5.80 6.22 6.78 4.64 30.54%
P/EPS 9.69 103.49 72.56 33.46 79.49 1,210.00 111.11 -33.39%
EY 10.32 0.97 1.38 2.99 1.26 0.08 0.90 50.13%
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 21.78 10.66 8.14 6.34 6.17 5.16 4.64 29.38%
P/EPS 9.18 141.86 73.78 36.59 78.85 920.00 111.11 -33.99%
EY 10.89 0.70 1.36 2.73 1.27 0.11 0.90 51.48%
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