[SHL] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 15.72%
YoY- 77.21%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 222,581 244,490 198,753 212,137 107,217 127,832 245,347 -1.60%
PBT 97,099 120,898 91,513 60,032 32,613 30,653 35,752 18.10%
Tax -13,845 -14,674 -22,426 -15,575 -7,340 -8,212 -8,415 8.64%
NP 83,254 106,224 69,087 44,457 25,273 22,441 27,337 20.37%
-
NP to SH 82,771 105,441 68,576 43,981 24,818 21,960 27,125 20.41%
-
Tax Rate 14.26% 12.14% 24.51% 25.94% 22.51% 26.79% 23.54% -
Total Cost 139,327 138,266 129,666 167,680 81,944 105,391 218,010 -7.18%
-
Net Worth 733,635 690,053 602,888 581,097 556,885 545,999 547,657 4.98%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 31,476 41,161 33,897 16,948 - - - -
Div Payout % 38.03% 39.04% 49.43% 38.54% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 733,635 690,053 602,888 581,097 556,885 545,999 547,657 4.98%
NOSH 242,124 242,124 242,124 242,124 242,124 242,666 242,326 -0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 37.40% 43.45% 34.76% 20.96% 23.57% 17.56% 11.14% -
ROE 11.28% 15.28% 11.37% 7.57% 4.46% 4.02% 4.95% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 91.93 100.98 82.09 87.62 44.28 52.68 101.25 -1.59%
EPS 34.19 43.55 28.32 18.16 10.25 9.05 11.19 20.44%
DPS 13.00 17.00 14.00 7.00 0.00 0.00 0.00 -
NAPS 3.03 2.85 2.49 2.40 2.30 2.25 2.26 5.00%
Adjusted Per Share Value based on latest NOSH - 242,124
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 91.93 100.98 82.09 87.62 44.28 52.80 101.33 -1.60%
EPS 34.19 43.55 28.32 18.16 10.25 9.07 11.20 20.42%
DPS 13.00 17.00 14.00 7.00 0.00 0.00 0.00 -
NAPS 3.03 2.85 2.49 2.40 2.30 2.255 2.2619 4.98%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.96 2.94 3.61 1.99 1.25 1.15 1.19 -
P/RPS 3.22 2.91 4.40 2.27 2.82 2.18 1.18 18.19%
P/EPS 8.66 6.75 12.75 10.96 12.19 12.71 10.63 -3.35%
EY 11.55 14.81 7.85 9.13 8.20 7.87 9.41 3.47%
DY 4.39 5.78 3.88 3.52 0.00 0.00 0.00 -
P/NAPS 0.98 1.03 1.45 0.83 0.54 0.51 0.53 10.77%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 25/11/15 26/11/14 21/11/13 27/11/12 22/11/11 29/11/10 -
Price 2.92 3.03 3.63 2.11 1.25 1.25 1.30 -
P/RPS 3.18 3.00 4.42 2.41 2.82 2.37 1.28 16.36%
P/EPS 8.54 6.96 12.82 11.62 12.19 13.81 11.61 -4.98%
EY 11.71 14.37 7.80 8.61 8.20 7.24 8.61 5.25%
DY 4.45 5.61 3.86 3.32 0.00 0.00 0.00 -
P/NAPS 0.96 1.06 1.46 0.88 0.54 0.56 0.58 8.75%

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