[SHL] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -60.44%
YoY- -58.57%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 101,349 218,802 236,685 276,989 170,152 148,552 181,951 -9.28%
PBT 28,067 37,077 29,845 36,273 68,018 24,360 39,526 -5.54%
Tax -6,696 -8,907 -7,595 -10,071 -5,626 -5,257 -11,212 -8.22%
NP 21,371 28,170 22,250 26,202 62,392 19,103 28,314 -4.57%
-
NP to SH 20,880 27,839 22,250 26,202 63,248 19,611 28,941 -5.29%
-
Tax Rate 23.86% 24.02% 25.45% 27.76% 8.27% 21.58% 28.37% -
Total Cost 79,978 190,632 214,435 250,787 107,760 129,449 153,637 -10.30%
-
Net Worth 549,621 539,051 525,655 515,833 503,676 448,018 416,051 4.74%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 549,621 539,051 525,655 515,833 503,676 448,018 416,051 4.74%
NOSH 242,124 241,726 242,237 242,175 242,151 243,488 241,890 0.01%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 21.09% 12.87% 9.40% 9.46% 36.67% 12.86% 15.56% -
ROE 3.80% 5.16% 4.23% 5.08% 12.56% 4.38% 6.96% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 41.86 90.52 97.71 114.38 70.27 61.01 75.22 -9.30%
EPS 8.62 11.52 9.19 10.82 26.12 8.05 11.96 -5.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.23 2.17 2.13 2.08 1.84 1.72 4.73%
Adjusted Per Share Value based on latest NOSH - 242,175
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 41.86 90.37 97.75 114.40 70.27 61.35 75.15 -9.28%
EPS 8.62 11.50 9.19 10.82 26.12 8.10 11.95 -5.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.2263 2.171 2.1305 2.0802 1.8504 1.7183 4.74%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.30 1.25 1.11 1.50 1.90 0.89 1.19 -
P/RPS 3.11 1.38 1.14 1.31 2.70 1.46 1.58 11.94%
P/EPS 15.07 10.85 12.08 13.86 7.27 11.05 9.95 7.16%
EY 6.63 9.21 8.27 7.21 13.75 9.05 10.05 -6.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.51 0.70 0.91 0.48 0.69 -3.13%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 22/02/11 24/02/10 23/02/09 27/02/08 26/02/07 23/02/06 -
Price 1.25 1.40 1.30 1.56 1.80 1.22 1.21 -
P/RPS 2.99 1.55 1.33 1.36 2.56 2.00 1.61 10.86%
P/EPS 14.49 12.16 14.15 14.42 6.89 15.15 10.11 6.17%
EY 6.90 8.23 7.07 6.94 14.51 6.60 9.89 -5.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.60 0.73 0.87 0.66 0.70 -3.93%

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