[SHL] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -8.72%
YoY- -32.24%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 236,685 276,989 170,152 148,552 181,951 264,384 172,457 5.41%
PBT 29,845 36,273 68,018 24,360 39,526 68,952 20,275 6.64%
Tax -7,595 -10,071 -5,626 -5,257 -11,212 -16,398 -9,339 -3.38%
NP 22,250 26,202 62,392 19,103 28,314 52,554 10,936 12.55%
-
NP to SH 22,250 26,202 63,248 19,611 28,941 52,554 10,936 12.55%
-
Tax Rate 25.45% 27.76% 8.27% 21.58% 28.37% 23.78% 46.06% -
Total Cost 214,435 250,787 107,760 129,449 153,637 211,830 161,521 4.83%
-
Net Worth 525,655 515,833 503,676 448,018 416,051 401,778 369,357 6.05%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - 11,843 - -
Div Payout % - - - - - 22.54% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 525,655 515,833 503,676 448,018 416,051 401,778 369,357 6.05%
NOSH 242,237 242,175 242,151 243,488 241,890 242,035 241,410 0.05%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.40% 9.46% 36.67% 12.86% 15.56% 19.88% 6.34% -
ROE 4.23% 5.08% 12.56% 4.38% 6.96% 13.08% 2.96% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 97.71 114.38 70.27 61.01 75.22 109.23 71.44 5.35%
EPS 9.19 10.82 26.12 8.05 11.96 21.71 4.53 12.50%
DPS 0.00 0.00 0.00 0.00 0.00 4.89 0.00 -
NAPS 2.17 2.13 2.08 1.84 1.72 1.66 1.53 5.99%
Adjusted Per Share Value based on latest NOSH - 243,488
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 97.75 114.40 70.27 61.35 75.15 109.19 71.23 5.41%
EPS 9.19 10.82 26.12 8.10 11.95 21.71 4.52 12.54%
DPS 0.00 0.00 0.00 0.00 0.00 4.89 0.00 -
NAPS 2.171 2.1305 2.0802 1.8504 1.7183 1.6594 1.5255 6.05%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.11 1.50 1.90 0.89 1.19 1.71 1.24 -
P/RPS 1.14 1.31 2.70 1.46 1.58 1.57 1.74 -6.79%
P/EPS 12.08 13.86 7.27 11.05 9.95 7.88 27.37 -12.73%
EY 8.27 7.21 13.75 9.05 10.05 12.70 3.65 14.59%
DY 0.00 0.00 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.51 0.70 0.91 0.48 0.69 1.03 0.81 -7.41%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 23/02/09 27/02/08 26/02/07 23/02/06 24/02/05 25/02/04 -
Price 1.30 1.56 1.80 1.22 1.21 1.87 1.23 -
P/RPS 1.33 1.36 2.56 2.00 1.61 1.71 1.72 -4.19%
P/EPS 14.15 14.42 6.89 15.15 10.11 8.61 27.15 -10.28%
EY 7.07 6.94 14.51 6.60 9.89 11.61 3.68 11.48%
DY 0.00 0.00 0.00 0.00 0.00 2.62 0.00 -
P/NAPS 0.60 0.73 0.87 0.66 0.70 1.13 0.80 -4.67%

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