[SHL] YoY Quarter Result on 31-Mar-2010 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 45.58%
YoY- 166.04%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 70,218 12,199 35,625 64,358 48,912 61,288 40,159 9.75%
PBT 16,027 7,040 9,836 9,425 4,131 9,573 4,951 21.60%
Tax -4,509 -2,043 -2,300 -1,702 -1,228 -2,373 -257 61.12%
NP 11,518 4,997 7,536 7,723 2,903 7,200 4,694 16.12%
-
NP to SH 11,399 4,891 7,399 7,723 2,903 7,200 5,012 14.66%
-
Tax Rate 28.13% 29.02% 23.38% 18.06% 29.73% 24.79% 5.19% -
Total Cost 58,700 7,202 28,089 56,635 46,009 54,088 35,465 8.75%
-
Net Worth 576,255 556,885 546,462 535,041 517,701 511,515 457,617 3.91%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 576,255 556,885 546,462 535,041 517,701 511,515 457,617 3.91%
NOSH 242,124 242,124 241,797 242,100 241,916 242,424 242,125 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 16.40% 40.96% 21.15% 12.00% 5.94% 11.75% 11.69% -
ROE 1.98% 0.88% 1.35% 1.44% 0.56% 1.41% 1.10% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 29.00 5.04 14.73 26.58 20.22 25.28 16.59 9.74%
EPS 4.71 2.02 3.06 3.19 1.20 2.97 2.07 14.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.30 2.26 2.21 2.14 2.11 1.89 3.91%
Adjusted Per Share Value based on latest NOSH - 242,100
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 29.00 5.04 14.71 26.58 20.20 25.31 16.59 9.74%
EPS 4.71 2.02 3.06 3.19 1.20 2.97 2.07 14.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.30 2.257 2.2098 2.1382 2.1126 1.89 3.91%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.32 1.29 1.53 1.23 1.11 1.68 1.56 -
P/RPS 4.55 25.60 10.38 4.63 5.49 6.65 9.41 -11.39%
P/EPS 28.04 63.86 50.00 38.56 92.50 56.57 75.36 -15.17%
EY 3.57 1.57 2.00 2.59 1.08 1.77 1.33 17.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.68 0.56 0.52 0.80 0.83 -6.62%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 23/05/12 24/05/11 26/05/10 26/05/09 28/05/08 28/05/07 -
Price 1.55 1.30 1.38 1.20 1.30 1.40 1.93 -
P/RPS 5.34 25.80 9.37 4.51 6.43 5.54 11.64 -12.16%
P/EPS 32.92 64.36 45.10 37.62 108.33 47.14 93.24 -15.91%
EY 3.04 1.55 2.22 2.66 0.92 2.12 1.07 18.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.57 0.61 0.54 0.61 0.66 1.02 -7.22%

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