[SHL] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 38.46%
YoY- 496.53%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 177,999 156,648 217,330 241,203 159,624 219,463 175,373 0.24%
PBT 21,756 27,911 51,764 55,429 16,971 17,081 26,694 -3.35%
Tax -5,052 -6,987 -14,701 -11,477 -9,603 -7,988 -8,155 -7.66%
NP 16,704 20,924 37,063 43,952 7,368 9,093 18,539 -1.72%
-
NP to SH 17,856 21,484 37,342 43,952 7,368 9,093 18,539 -0.62%
-
Tax Rate 23.22% 25.03% 28.40% 20.71% 56.58% 46.77% 30.55% -
Total Cost 161,295 135,724 180,267 197,251 152,256 210,370 156,834 0.46%
-
Net Worth 467,021 455,968 427,383 399,417 335,833 367,312 369,245 3.99%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 11,843 5,939 11,299 11,285 -
Div Payout % - - - 26.95% 80.62% 124.27% 60.87% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 467,021 455,968 427,383 399,417 335,833 367,312 369,245 3.99%
NOSH 241,979 242,536 242,831 242,070 216,666 190,317 188,390 4.25%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.38% 13.36% 17.05% 18.22% 4.62% 4.14% 10.57% -
ROE 3.82% 4.71% 8.74% 11.00% 2.19% 2.48% 5.02% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 73.56 64.59 89.50 99.64 73.67 115.31 93.09 -3.84%
EPS 7.38 8.86 15.38 18.16 3.40 4.78 9.84 -4.67%
DPS 0.00 0.00 0.00 4.89 2.74 6.00 6.00 -
NAPS 1.93 1.88 1.76 1.65 1.55 1.93 1.96 -0.25%
Adjusted Per Share Value based on latest NOSH - 242,070
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 73.52 64.70 89.76 99.62 65.93 90.64 72.43 0.24%
EPS 7.37 8.87 15.42 18.15 3.04 3.76 7.66 -0.64%
DPS 0.00 0.00 0.00 4.89 2.45 4.67 4.66 -
NAPS 1.9289 1.8832 1.7651 1.6496 1.387 1.517 1.525 3.99%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.99 0.99 1.42 1.73 0.99 1.20 1.15 -
P/RPS 2.71 1.53 1.59 1.74 1.34 1.04 1.24 13.91%
P/EPS 26.97 11.18 9.23 9.53 29.11 25.12 11.69 14.94%
EY 3.71 8.95 10.83 10.50 3.43 3.98 8.56 -13.00%
DY 0.00 0.00 0.00 2.83 2.77 5.00 5.22 -
P/NAPS 1.03 0.53 0.81 1.05 0.64 0.62 0.59 9.72%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 27/11/06 29/11/05 23/11/04 21/11/03 28/11/02 29/11/01 -
Price 2.00 0.91 1.32 1.68 1.30 1.18 1.16 -
P/RPS 2.72 1.41 1.47 1.69 1.76 1.02 1.25 13.82%
P/EPS 27.10 10.27 8.58 9.25 38.23 24.70 11.79 14.87%
EY 3.69 9.73 11.65 10.81 2.62 4.05 8.48 -12.94%
DY 0.00 0.00 0.00 2.91 2.11 5.08 5.17 -
P/NAPS 1.04 0.48 0.75 1.02 0.84 0.61 0.59 9.90%

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