[SHL] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -41.54%
YoY- -90.89%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 287,292 161,068 145,104 121,340 114,848 231,936 224,409 17.92%
PBT 60,132 25,525 9,368 5,016 6,664 25,466 16,289 139.04%
Tax -17,948 -3,943 -3,748 -4,118 -5,128 -13,621 -9,457 53.34%
NP 42,184 21,582 5,620 898 1,536 11,845 6,832 236.93%
-
NP to SH 42,184 21,199 5,620 898 1,536 11,845 6,832 236.93%
-
Tax Rate 29.85% 15.45% 40.01% 82.10% 76.95% 53.49% 58.06% -
Total Cost 245,108 139,486 139,484 120,442 113,312 220,091 217,577 8.27%
-
Net Worth 387,009 368,781 370,629 366,289 371,999 377,214 365,180 3.95%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 7,647 -
Div Payout % - - - - - - 111.94% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 387,009 368,781 370,629 366,289 371,999 377,214 365,180 3.95%
NOSH 241,880 237,923 242,241 236,315 240,000 240,263 191,194 16.98%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 14.68% 13.40% 3.87% 0.74% 1.34% 5.11% 3.04% -
ROE 10.90% 5.75% 1.52% 0.25% 0.41% 3.14% 1.87% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 118.77 67.70 59.90 51.35 47.85 96.53 117.37 0.79%
EPS 17.44 8.91 2.32 0.38 0.64 4.93 3.57 188.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.60 1.55 1.53 1.55 1.55 1.57 1.91 -11.14%
Adjusted Per Share Value based on latest NOSH - 216,666
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 118.66 66.52 59.93 50.11 47.43 95.79 92.68 17.92%
EPS 17.42 8.76 2.32 0.37 0.63 4.89 2.82 237.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.16 -
NAPS 1.5984 1.5231 1.5307 1.5128 1.5364 1.5579 1.5082 3.95%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.39 1.34 1.24 0.99 0.90 0.95 1.21 -
P/RPS 1.17 1.98 2.07 1.93 1.88 0.98 1.03 8.87%
P/EPS 7.97 15.04 53.45 260.53 140.63 19.27 33.86 -61.91%
EY 12.55 6.65 1.87 0.38 0.71 5.19 2.95 162.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.31 -
P/NAPS 0.87 0.86 0.81 0.64 0.58 0.61 0.63 24.03%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 25/05/04 25/02/04 21/11/03 27/08/03 28/05/03 26/02/03 -
Price 1.55 1.32 1.23 1.30 1.01 0.78 0.92 -
P/RPS 1.30 1.95 2.05 2.53 2.11 0.81 0.78 40.61%
P/EPS 8.89 14.81 53.02 342.11 157.81 15.82 25.75 -50.81%
EY 11.25 6.75 1.89 0.29 0.63 6.32 3.88 103.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.35 -
P/NAPS 0.97 0.85 0.80 0.84 0.65 0.50 0.48 59.90%

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