[SHL] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 51.88%
YoY- 14.25%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 310,552 191,281 173,324 219,952 151,236 155,614 153,940 59.72%
PBT 34,864 72,640 84,089 29,106 20,292 18,621 18,226 54.15%
Tax -10,916 -7,742 -7,158 -8,682 -6,328 -3,209 -3,936 97.51%
NP 23,948 64,898 76,930 20,424 13,964 15,412 14,290 41.13%
-
NP to SH 23,948 65,438 77,650 21,500 14,156 16,515 15,337 34.62%
-
Tax Rate 31.31% 10.66% 8.51% 29.83% 31.18% 17.23% 21.60% -
Total Cost 286,604 126,383 96,393 199,528 137,272 140,202 139,649 61.56%
-
Net Worth 513,863 510,818 503,679 467,286 460,554 457,673 445,589 9.97%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 513,863 510,818 503,679 467,286 460,554 457,673 445,589 9.97%
NOSH 242,388 242,093 242,153 242,117 242,397 242,155 242,168 0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.71% 33.93% 44.39% 9.29% 9.23% 9.90% 9.28% -
ROE 4.66% 12.81% 15.42% 4.60% 3.07% 3.61% 3.44% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 128.12 79.01 71.58 90.85 62.39 64.26 63.57 59.62%
EPS 9.88 27.03 32.07 8.88 5.84 6.82 6.33 34.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.11 2.08 1.93 1.90 1.89 1.84 9.91%
Adjusted Per Share Value based on latest NOSH - 241,979
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 128.32 79.04 71.62 90.88 62.49 64.30 63.61 59.72%
EPS 9.90 27.04 32.09 8.88 5.85 6.82 6.34 34.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1233 2.1107 2.0812 1.9308 1.903 1.8911 1.8412 9.97%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.50 1.68 1.90 1.99 1.80 1.56 0.89 -
P/RPS 1.17 2.13 2.65 2.19 2.88 2.43 1.40 -11.28%
P/EPS 15.18 6.22 5.93 22.41 30.82 22.87 14.05 5.29%
EY 6.59 16.09 16.88 4.46 3.24 4.37 7.12 -5.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.91 1.03 0.95 0.83 0.48 29.85%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 28/05/08 27/02/08 28/11/07 27/08/07 28/05/07 26/02/07 -
Price 1.40 1.40 1.80 2.00 1.79 1.93 1.22 -
P/RPS 1.09 1.77 2.51 2.20 2.87 3.00 1.92 -31.46%
P/EPS 14.17 5.18 5.61 22.52 30.65 28.30 19.26 -18.51%
EY 7.06 19.31 17.81 4.44 3.26 3.53 5.19 22.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.66 0.87 1.04 0.94 1.02 0.66 0.00%

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