[SHL] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -24.66%
YoY- -28.88%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 27,235 10,357 36,840 63,385 77,494 20,017 27,864 -0.37%
PBT 11,242 5,811 8,397 7,072 10,805 48,514 2,252 30.69%
Tax -3,038 -743 -2,259 -1,767 -3,346 -1,028 -454 37.23%
NP 8,204 5,068 6,138 5,305 7,459 47,486 1,798 28.75%
-
NP to SH 8,088 4,939 6,019 5,305 7,459 47,486 2,094 25.23%
-
Tax Rate 27.02% 12.79% 26.90% 24.99% 30.97% 2.12% 20.16% -
Total Cost 19,031 5,289 30,702 58,080 70,035 -27,469 26,066 -5.10%
-
Net Worth 566,570 549,621 539,051 525,655 515,833 503,676 448,018 3.98%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 566,570 549,621 539,051 525,655 515,833 503,676 448,018 3.98%
NOSH 242,124 242,124 241,726 242,237 242,175 242,151 243,488 -0.09%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 30.12% 48.93% 16.66% 8.37% 9.63% 237.23% 6.45% -
ROE 1.43% 0.90% 1.12% 1.01% 1.45% 9.43% 0.47% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.25 4.28 15.24 26.17 32.00 8.27 11.44 -0.27%
EPS 3.34 2.04 2.49 2.19 3.08 19.61 0.86 25.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.27 2.23 2.17 2.13 2.08 1.84 4.08%
Adjusted Per Share Value based on latest NOSH - 242,237
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.25 4.28 15.22 26.18 32.01 8.27 11.51 -0.37%
EPS 3.34 2.04 2.49 2.19 3.08 19.61 0.86 25.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.27 2.2263 2.171 2.1305 2.0802 1.8504 3.98%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.14 1.30 1.25 1.11 1.50 1.90 0.89 -
P/RPS 10.13 30.39 8.20 4.24 4.69 22.98 7.78 4.49%
P/EPS 34.13 63.73 50.20 50.68 48.70 9.69 103.49 -16.86%
EY 2.93 1.57 1.99 1.97 2.05 10.32 0.97 20.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.56 0.51 0.70 0.91 0.48 0.34%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 22/02/11 24/02/10 23/02/09 27/02/08 26/02/07 -
Price 1.30 1.25 1.40 1.30 1.56 1.80 1.22 -
P/RPS 11.56 29.22 9.19 4.97 4.88 21.78 10.66 1.35%
P/EPS 38.92 61.28 56.22 59.36 50.65 9.18 141.86 -19.37%
EY 2.57 1.63 1.78 1.68 1.97 10.89 0.70 24.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.63 0.60 0.73 0.87 0.66 -2.69%

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