[SHL] YoY 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- 16.56%
YoY- 109.83%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 50,169 60,109 60,813 52,479 27,235 10,357 36,840 5.27%
PBT 25,474 24,745 28,201 21,631 11,242 5,811 8,397 20.29%
Tax -4,232 -1,288 -5,002 -4,581 -3,038 -743 -2,259 11.01%
NP 21,242 23,457 23,199 17,050 8,204 5,068 6,138 22.96%
-
NP to SH 21,136 23,325 23,073 16,971 8,088 4,939 6,019 23.26%
-
Tax Rate 16.61% 5.21% 17.74% 21.18% 27.02% 12.79% 26.90% -
Total Cost 28,927 36,652 37,614 35,429 19,031 5,289 30,702 -0.98%
-
Net Worth 740,899 694,895 610,152 583,518 566,570 549,621 539,051 5.43%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 740,899 694,895 610,152 583,518 566,570 549,621 539,051 5.43%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 241,726 0.02%
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 42.34% 39.02% 38.15% 32.49% 30.12% 48.93% 16.66% -
ROE 2.85% 3.36% 3.78% 2.91% 1.43% 0.90% 1.12% -
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 20.72 24.83 25.12 21.67 11.25 4.28 15.24 5.24%
EPS 8.73 9.63 9.53 7.01 3.34 2.04 2.49 23.23%
DPS 0.00 0.00 0.00 0.00 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 20.72 24.83 25.12 21.67 11.25 4.28 15.22 5.27%
EPS 8.73 9.63 9.53 7.01 3.34 2.04 2.49 23.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 2.87 2.52 2.41 2.34 2.27 2.2263 5.43%
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 13.80 11.68 11.75 9.55 10.13 30.39 8.20 9.05%
P/EPS 32.76 30.10 30.96 29.53 34.13 63.73 50.20 -6.86%
EY 3.05 3.32 3.23 3.39 2.93 1.57 1.99 7.36%
DY 0.00 0.00 0.00 0.00 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 13.85 11.52 13.34 9.83 11.56 29.22 9.19 7.06%
P/EPS 32.88 29.69 35.15 30.39 38.92 61.28 56.22 -8.54%
EY 3.04 3.37 2.84 3.29 2.57 1.63 1.78 9.32%
DY 0.00 0.00 0.00 0.00 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