[SHL] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 19.57%
YoY- 380.56%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 170,152 148,552 181,951 264,384 172,457 206,055 176,267 -0.58%
PBT 68,018 24,360 39,526 68,952 20,275 14,655 19,965 22.65%
Tax -5,626 -5,257 -11,212 -16,398 -9,339 -7,398 -7,486 -4.64%
NP 62,392 19,103 28,314 52,554 10,936 7,257 12,479 30.74%
-
NP to SH 63,248 19,611 28,941 52,554 10,936 7,257 12,479 31.04%
-
Tax Rate 8.27% 21.58% 28.37% 23.78% 46.06% 50.48% 37.50% -
Total Cost 107,760 129,449 153,637 211,830 161,521 198,798 163,788 -6.73%
-
Net Worth 503,676 448,018 416,051 401,778 369,357 378,179 361,599 5.67%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - 11,843 - 5,939 22,585 -
Div Payout % - - - 22.54% - 81.85% 180.99% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 503,676 448,018 416,051 401,778 369,357 378,179 361,599 5.67%
NOSH 242,151 243,488 241,890 242,035 241,410 197,999 188,333 4.27%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 36.67% 12.86% 15.56% 19.88% 6.34% 3.52% 7.08% -
ROE 12.56% 4.38% 6.96% 13.08% 2.96% 1.92% 3.45% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 70.27 61.01 75.22 109.23 71.44 104.07 93.59 -4.66%
EPS 26.12 8.05 11.96 21.71 4.53 3.67 6.63 25.66%
DPS 0.00 0.00 0.00 4.89 0.00 3.00 12.00 -
NAPS 2.08 1.84 1.72 1.66 1.53 1.91 1.92 1.34%
Adjusted Per Share Value based on latest NOSH - 242,035
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 70.27 61.35 75.15 109.19 71.23 85.10 72.80 -0.58%
EPS 26.12 8.10 11.95 21.71 4.52 3.00 5.15 31.06%
DPS 0.00 0.00 0.00 4.89 0.00 2.45 9.33 -
NAPS 2.0802 1.8504 1.7183 1.6594 1.5255 1.5619 1.4935 5.67%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.90 0.89 1.19 1.71 1.24 1.21 1.20 -
P/RPS 2.70 1.46 1.58 1.57 1.74 1.16 1.28 13.24%
P/EPS 7.27 11.05 9.95 7.88 27.37 33.01 18.11 -14.10%
EY 13.75 9.05 10.05 12.70 3.65 3.03 5.52 16.42%
DY 0.00 0.00 0.00 2.86 0.00 2.48 10.00 -
P/NAPS 0.91 0.48 0.69 1.03 0.81 0.63 0.63 6.31%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 26/02/07 23/02/06 24/02/05 25/02/04 26/02/03 26/02/02 -
Price 1.80 1.22 1.21 1.87 1.23 0.92 1.20 -
P/RPS 2.56 2.00 1.61 1.71 1.72 0.88 1.28 12.24%
P/EPS 6.89 15.15 10.11 8.61 27.15 25.10 18.11 -14.87%
EY 14.51 6.60 9.89 11.61 3.68 3.98 5.52 17.46%
DY 0.00 0.00 0.00 2.62 0.00 3.26 10.00 -
P/NAPS 0.87 0.66 0.70 1.13 0.80 0.48 0.63 5.52%

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