[SHL] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 39.36%
YoY- 68.01%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 182,114 149,194 169,322 161,436 77,923 87,632 110,734 39.28%
PBT 47,031 41,338 39,524 33,980 25,272 24,308 24,840 52.98%
Tax -12,101 -10,122 -9,108 -7,980 -6,439 -5,861 -7,306 39.94%
NP 34,930 31,216 30,416 26,000 18,833 18,446 17,534 58.25%
-
NP to SH 34,475 30,768 29,976 25,604 18,373 17,974 17,084 59.62%
-
Tax Rate 25.73% 24.49% 23.04% 23.48% 25.48% 24.11% 29.41% -
Total Cost 147,184 117,978 138,906 135,436 59,090 69,185 93,200 35.57%
-
Net Worth 576,255 566,570 556,885 564,148 556,885 549,621 544,461 3.85%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 576,255 566,570 556,885 564,148 556,885 549,621 544,461 3.85%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 241,983 0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 19.18% 20.92% 17.96% 16.11% 24.17% 21.05% 15.83% -
ROE 5.98% 5.43% 5.38% 4.54% 3.30% 3.27% 3.14% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 75.22 61.62 69.93 66.67 32.18 36.19 45.76 39.24%
EPS 14.24 12.71 12.38 10.56 7.59 7.43 7.06 59.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.34 2.30 2.33 2.30 2.27 2.25 3.81%
Adjusted Per Share Value based on latest NOSH - 242,124
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 75.25 61.65 69.96 66.71 32.20 36.21 45.76 39.27%
EPS 14.25 12.71 12.39 10.58 7.59 7.43 7.06 59.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3811 2.3411 2.3011 2.3311 2.3011 2.2711 2.2497 3.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.32 1.14 1.25 1.23 1.29 1.30 1.15 -
P/RPS 1.75 1.85 1.79 1.84 4.01 3.59 2.51 -21.35%
P/EPS 9.27 8.97 10.10 11.63 17.00 17.51 16.29 -31.30%
EY 10.79 11.15 9.90 8.60 5.88 5.71 6.14 45.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.49 0.54 0.53 0.56 0.57 0.51 5.15%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 27/11/12 29/08/12 23/05/12 23/02/12 22/11/11 -
Price 1.55 1.30 1.25 1.31 1.30 1.25 1.25 -
P/RPS 2.06 2.11 1.79 1.96 4.04 3.45 2.73 -17.10%
P/EPS 10.89 10.23 10.10 12.39 17.13 16.84 17.71 -27.66%
EY 9.19 9.78 9.90 8.07 5.84 5.94 5.65 38.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.56 0.54 0.56 0.57 0.55 0.56 10.43%

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