[SHL] YoY TTM Result on 30-Jun-2011 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -12.02%
YoY- -10.96%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 198,444 200,580 93,667 147,618 256,877 249,295 231,110 -2.50%
PBT 84,429 51,743 28,149 33,503 35,883 30,973 76,283 1.70%
Tax -20,843 -13,262 -6,726 -8,830 -8,595 -8,054 -8,889 15.25%
NP 63,586 38,481 21,423 24,673 27,288 22,919 67,394 -0.96%
-
NP to SH 63,076 38,008 20,963 24,207 27,187 22,919 67,884 -1.21%
-
Tax Rate 24.69% 25.63% 23.89% 26.36% 23.95% 26.00% 11.65% -
Total Cost 134,858 162,099 72,244 122,945 229,589 226,376 163,716 -3.17%
-
Net Worth 595,625 588,361 564,148 553,299 539,902 525,680 513,863 2.49%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 33,897 - - - - - - -
Div Payout % 53.74% - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 595,625 588,361 564,148 553,299 539,902 525,680 513,863 2.49%
NOSH 242,124 242,124 242,124 242,675 242,108 242,249 242,388 -0.01%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 32.04% 19.18% 22.87% 16.71% 10.62% 9.19% 29.16% -
ROE 10.59% 6.46% 3.72% 4.38% 5.04% 4.36% 13.21% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 81.96 82.84 38.69 60.83 106.10 102.91 95.35 -2.48%
EPS 26.05 15.70 8.66 9.98 11.23 9.46 28.01 -1.20%
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.43 2.33 2.28 2.23 2.17 2.12 2.50%
Adjusted Per Share Value based on latest NOSH - 242,675
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 81.96 82.84 38.69 60.97 106.09 102.96 95.45 -2.50%
EPS 26.05 15.70 8.66 10.00 11.23 9.47 28.04 -1.21%
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.43 2.33 2.2852 2.2299 2.1711 2.1223 2.49%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.22 1.63 1.23 1.29 1.22 1.27 1.50 -
P/RPS 2.71 1.97 3.18 2.12 1.15 1.23 1.57 9.52%
P/EPS 8.52 10.38 14.21 12.93 10.86 13.42 5.36 8.02%
EY 11.73 9.63 7.04 7.73 9.20 7.45 18.67 -7.45%
DY 6.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.67 0.53 0.57 0.55 0.59 0.71 4.02%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 29/08/13 29/08/12 24/08/11 24/08/10 25/08/09 26/08/08 -
Price 3.14 1.90 1.31 1.35 1.22 1.25 1.40 -
P/RPS 3.83 2.29 3.39 2.22 1.15 1.21 1.47 17.29%
P/EPS 12.05 12.10 15.13 13.53 10.86 13.21 5.00 15.78%
EY 8.30 8.26 6.61 7.39 9.20 7.57 20.00 -13.62%
DY 4.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.78 0.56 0.59 0.55 0.58 0.66 11.66%

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