[SHL] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -87.03%
YoY- -84.81%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 161,068 145,104 121,340 114,848 231,936 224,409 265,964 -28.39%
PBT 25,525 9,368 5,016 6,664 25,466 16,289 22,006 10.38%
Tax -3,943 -3,748 -4,118 -5,128 -13,621 -9,457 -12,154 -52.75%
NP 21,582 5,620 898 1,536 11,845 6,832 9,852 68.59%
-
NP to SH 21,199 5,620 898 1,536 11,845 6,832 9,852 66.59%
-
Tax Rate 15.45% 40.01% 82.10% 76.95% 53.49% 58.06% 55.23% -
Total Cost 139,486 139,484 120,442 113,312 220,091 217,577 256,112 -33.28%
-
Net Worth 368,781 370,629 366,289 371,999 377,214 365,180 367,072 0.30%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - 7,647 - -
Div Payout % - - - - - 111.94% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 368,781 370,629 366,289 371,999 377,214 365,180 367,072 0.30%
NOSH 237,923 242,241 236,315 240,000 240,263 191,194 190,193 16.08%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 13.40% 3.87% 0.74% 1.34% 5.11% 3.04% 3.70% -
ROE 5.75% 1.52% 0.25% 0.41% 3.14% 1.87% 2.68% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 67.70 59.90 51.35 47.85 96.53 117.37 139.84 -38.31%
EPS 8.91 2.32 0.38 0.64 4.93 3.57 5.18 43.51%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.55 1.53 1.55 1.55 1.57 1.91 1.93 -13.58%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 66.52 59.93 50.11 47.43 95.79 92.68 109.85 -28.40%
EPS 8.76 2.32 0.37 0.63 4.89 2.82 4.07 66.62%
DPS 0.00 0.00 0.00 0.00 0.00 3.16 0.00 -
NAPS 1.5231 1.5307 1.5128 1.5364 1.5579 1.5082 1.5161 0.30%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.34 1.24 0.99 0.90 0.95 1.21 1.20 -
P/RPS 1.98 2.07 1.93 1.88 0.98 1.03 0.86 74.27%
P/EPS 15.04 53.45 260.53 140.63 19.27 33.86 23.17 -25.01%
EY 6.65 1.87 0.38 0.71 5.19 2.95 4.32 33.28%
DY 0.00 0.00 0.00 0.00 0.00 3.31 0.00 -
P/NAPS 0.86 0.81 0.64 0.58 0.61 0.63 0.62 24.35%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 25/02/04 21/11/03 27/08/03 28/05/03 26/02/03 28/11/02 -
Price 1.32 1.23 1.30 1.01 0.78 0.92 1.18 -
P/RPS 1.95 2.05 2.53 2.11 0.81 0.78 0.84 75.23%
P/EPS 14.81 53.02 342.11 157.81 15.82 25.75 22.78 -24.93%
EY 6.75 1.89 0.29 0.63 6.32 3.88 4.39 33.18%
DY 0.00 0.00 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 0.85 0.80 0.84 0.65 0.50 0.48 0.61 24.73%

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