[SHL] YoY TTM Result on 30-Jun-2006 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -15.02%
YoY- -51.37%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 249,295 231,110 145,767 181,465 221,560 204,179 213,071 2.64%
PBT 30,973 76,283 15,023 31,196 63,111 38,892 20,831 6.82%
Tax -8,054 -8,889 -2,274 -8,925 -17,888 -7,148 -11,130 -5.24%
NP 22,919 67,394 12,749 22,271 45,223 31,744 9,701 15.39%
-
NP to SH 22,919 67,884 13,992 22,168 45,584 31,744 9,701 15.39%
-
Tax Rate 26.00% 11.65% 15.14% 28.61% 28.34% 18.38% 53.43% -
Total Cost 226,376 163,716 133,018 159,194 176,337 172,435 203,370 1.80%
-
Net Worth 525,680 513,863 460,554 451,012 423,907 387,009 371,999 5.92%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - 11,843 5,939 -
Div Payout % - - - - - 37.31% 61.23% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 525,680 513,863 460,554 451,012 423,907 387,009 371,999 5.92%
NOSH 242,249 242,388 242,397 242,480 242,233 241,880 240,000 0.15%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.19% 29.16% 8.75% 12.27% 20.41% 15.55% 4.55% -
ROE 4.36% 13.21% 3.04% 4.92% 10.75% 8.20% 2.61% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 102.91 95.35 60.14 74.84 91.47 84.41 88.78 2.48%
EPS 9.46 28.01 5.77 9.14 18.82 13.12 4.04 15.22%
DPS 0.00 0.00 0.00 0.00 0.00 4.90 2.47 -
NAPS 2.17 2.12 1.90 1.86 1.75 1.60 1.55 5.76%
Adjusted Per Share Value based on latest NOSH - 242,480
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 102.96 95.45 60.20 74.95 91.51 84.33 88.00 2.64%
EPS 9.47 28.04 5.78 9.16 18.83 13.11 4.01 15.38%
DPS 0.00 0.00 0.00 0.00 0.00 4.89 2.45 -
NAPS 2.1711 2.1223 1.9021 1.8627 1.7508 1.5984 1.5364 5.92%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.27 1.50 1.80 1.20 1.57 1.39 0.90 -
P/RPS 1.23 1.57 2.99 1.60 1.72 1.65 1.01 3.33%
P/EPS 13.42 5.36 31.18 13.13 8.34 10.59 22.27 -8.08%
EY 7.45 18.67 3.21 7.62 11.99 9.44 4.49 8.79%
DY 0.00 0.00 0.00 0.00 0.00 3.52 2.75 -
P/NAPS 0.59 0.71 0.95 0.65 0.90 0.87 0.58 0.28%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 26/08/08 27/08/07 28/08/06 24/08/05 24/08/04 27/08/03 -
Price 1.25 1.40 1.79 0.99 1.44 1.55 1.01 -
P/RPS 1.21 1.47 2.98 1.32 1.57 1.84 1.14 0.99%
P/EPS 13.21 5.00 31.01 10.83 7.65 11.81 24.99 -10.07%
EY 7.57 20.00 3.22 9.23 13.07 8.47 4.00 11.20%
DY 0.00 0.00 0.00 0.00 0.00 3.16 2.45 -
P/NAPS 0.58 0.66 0.94 0.53 0.82 0.97 0.65 -1.87%

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