[SHL] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -29.8%
YoY- -38.6%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 190,624 181,731 198,178 225,348 191,688 245,461 282,858 -23.18%
PBT 34,684 35,866 33,568 38,746 53,364 64,803 67,270 -35.77%
Tax -10,068 -10,130 -10,433 -11,282 -14,888 -18,653 -20,354 -37.53%
NP 24,616 25,736 23,134 27,464 38,476 46,150 46,916 -35.02%
-
NP to SH 24,248 26,086 23,970 28,022 39,920 46,150 46,916 -35.67%
-
Tax Rate 29.03% 28.24% 31.08% 29.12% 27.90% 28.78% 30.26% -
Total Cost 166,008 155,995 175,044 197,884 153,212 199,311 235,942 -20.94%
-
Net Worth 451,012 445,666 416,179 425,895 423,907 414,042 401,998 7.99%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 451,012 445,666 416,179 425,895 423,907 414,042 401,998 7.99%
NOSH 242,480 242,209 241,964 241,986 242,233 242,130 242,167 0.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.91% 14.16% 11.67% 12.19% 20.07% 18.80% 16.59% -
ROE 5.38% 5.85% 5.76% 6.58% 9.42% 11.15% 11.67% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 78.61 75.03 81.90 93.12 79.13 101.38 116.80 -23.25%
EPS 10.00 10.77 9.91 11.58 16.48 19.06 19.37 -35.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.84 1.72 1.76 1.75 1.71 1.66 7.90%
Adjusted Per Share Value based on latest NOSH - 242,831
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 78.77 75.09 81.89 93.11 79.21 101.43 116.88 -23.18%
EPS 10.02 10.78 9.90 11.58 16.50 19.07 19.39 -35.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8636 1.8415 1.7197 1.7598 1.7516 1.7108 1.6611 7.99%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.20 1.20 1.19 1.42 1.57 1.81 1.71 -
P/RPS 1.53 1.60 1.45 1.52 1.98 1.79 1.46 3.18%
P/EPS 12.00 11.14 12.01 12.26 9.53 9.50 8.83 22.76%
EY 8.33 8.98 8.32 8.15 10.50 10.53 11.33 -18.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.69 0.81 0.90 1.06 1.03 -26.48%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 19/06/06 23/02/06 29/11/05 24/08/05 31/05/05 24/02/05 -
Price 0.99 1.20 1.21 1.32 1.44 1.73 1.87 -
P/RPS 1.26 1.60 1.48 1.42 1.82 1.71 1.60 -14.75%
P/EPS 9.90 11.14 12.21 11.40 8.74 9.08 9.65 1.72%
EY 10.10 8.98 8.19 8.77 11.44 11.02 10.36 -1.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.70 0.75 0.82 1.01 1.13 -39.71%

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