[SHL] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -22.5%
YoY- -44.93%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 276,989 170,152 148,552 181,951 264,384 172,457 206,055 5.04%
PBT 36,273 68,018 24,360 39,526 68,952 20,275 14,655 16.28%
Tax -10,071 -5,626 -5,257 -11,212 -16,398 -9,339 -7,398 5.27%
NP 26,202 62,392 19,103 28,314 52,554 10,936 7,257 23.83%
-
NP to SH 26,202 63,248 19,611 28,941 52,554 10,936 7,257 23.83%
-
Tax Rate 27.76% 8.27% 21.58% 28.37% 23.78% 46.06% 50.48% -
Total Cost 250,787 107,760 129,449 153,637 211,830 161,521 198,798 3.94%
-
Net Worth 515,833 503,676 448,018 416,051 401,778 369,357 378,179 5.30%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - 11,843 - 5,939 -
Div Payout % - - - - 22.54% - 81.85% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 515,833 503,676 448,018 416,051 401,778 369,357 378,179 5.30%
NOSH 242,175 242,151 243,488 241,890 242,035 241,410 197,999 3.41%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.46% 36.67% 12.86% 15.56% 19.88% 6.34% 3.52% -
ROE 5.08% 12.56% 4.38% 6.96% 13.08% 2.96% 1.92% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 114.38 70.27 61.01 75.22 109.23 71.44 104.07 1.58%
EPS 10.82 26.12 8.05 11.96 21.71 4.53 3.67 19.72%
DPS 0.00 0.00 0.00 0.00 4.89 0.00 3.00 -
NAPS 2.13 2.08 1.84 1.72 1.66 1.53 1.91 1.83%
Adjusted Per Share Value based on latest NOSH - 241,890
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 114.40 70.27 61.35 75.15 109.19 71.23 85.10 5.05%
EPS 10.82 26.12 8.10 11.95 21.71 4.52 3.00 23.81%
DPS 0.00 0.00 0.00 0.00 4.89 0.00 2.45 -
NAPS 2.1305 2.0802 1.8504 1.7183 1.6594 1.5255 1.5619 5.30%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.50 1.90 0.89 1.19 1.71 1.24 1.21 -
P/RPS 1.31 2.70 1.46 1.58 1.57 1.74 1.16 2.04%
P/EPS 13.86 7.27 11.05 9.95 7.88 27.37 33.01 -13.45%
EY 7.21 13.75 9.05 10.05 12.70 3.65 3.03 15.52%
DY 0.00 0.00 0.00 0.00 2.86 0.00 2.48 -
P/NAPS 0.70 0.91 0.48 0.69 1.03 0.81 0.63 1.76%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 27/02/08 26/02/07 23/02/06 24/02/05 25/02/04 26/02/03 -
Price 1.56 1.80 1.22 1.21 1.87 1.23 0.92 -
P/RPS 1.36 2.56 2.00 1.61 1.71 1.72 0.88 7.51%
P/EPS 14.42 6.89 15.15 10.11 8.61 27.15 25.10 -8.81%
EY 6.94 14.51 6.60 9.89 11.61 3.68 3.98 9.70%
DY 0.00 0.00 0.00 0.00 2.62 0.00 3.26 -
P/NAPS 0.73 0.87 0.66 0.70 1.13 0.80 0.48 7.23%

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