[SHL] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -10.03%
YoY- -55.43%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 265,964 190,308 171,595 178,462 170,228 181,184 208,523 17.59%
PBT 22,006 25,204 15,538 17,466 18,920 29,004 32,991 -23.63%
Tax -12,154 -15,092 -5,553 -6,997 -7,284 -12,288 -10,872 7.70%
NP 9,852 10,112 9,985 10,469 11,636 16,716 22,119 -41.64%
-
NP to SH 9,852 10,112 9,985 10,469 11,636 16,716 22,119 -41.64%
-
Tax Rate 55.23% 59.88% 35.74% 40.06% 38.50% 42.37% 32.95% -
Total Cost 256,112 180,196 161,610 167,993 158,592 164,468 186,404 23.56%
-
Net Worth 367,072 366,845 360,517 361,530 369,038 368,956 365,380 0.30%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 11,325 15,063 - - 11,300 -
Div Payout % - - 113.42% 143.88% - - 51.09% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 367,072 366,845 360,517 361,530 369,038 368,956 365,380 0.30%
NOSH 190,193 190,075 188,752 188,297 188,284 188,243 188,340 0.65%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.70% 5.31% 5.82% 5.87% 6.84% 9.23% 10.61% -
ROE 2.68% 2.76% 2.77% 2.90% 3.15% 4.53% 6.05% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 139.84 100.12 90.91 94.78 90.41 96.25 110.72 16.82%
EPS 5.18 5.32 5.29 5.56 6.18 8.88 11.76 -42.07%
DPS 0.00 0.00 6.00 8.00 0.00 0.00 6.00 -
NAPS 1.93 1.93 1.91 1.92 1.96 1.96 1.94 -0.34%
Adjusted Per Share Value based on latest NOSH - 188,333
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 109.85 78.60 70.87 73.71 70.31 74.83 86.12 17.59%
EPS 4.07 4.18 4.12 4.32 4.81 6.90 9.14 -41.65%
DPS 0.00 0.00 4.68 6.22 0.00 0.00 4.67 -
NAPS 1.5161 1.5151 1.489 1.4932 1.5242 1.5238 1.5091 0.30%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.20 1.52 1.21 1.20 1.15 1.27 1.05 -
P/RPS 0.86 1.52 1.33 1.27 1.27 1.32 0.95 -6.41%
P/EPS 23.17 28.57 22.87 21.58 18.61 14.30 8.94 88.57%
EY 4.32 3.50 4.37 4.63 5.37 6.99 11.18 -46.91%
DY 0.00 0.00 4.96 6.67 0.00 0.00 5.71 -
P/NAPS 0.62 0.79 0.63 0.63 0.59 0.65 0.54 9.63%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 28/08/02 30/05/02 26/02/02 29/11/01 24/08/01 23/05/01 -
Price 1.18 1.31 1.58 1.20 1.16 1.31 1.15 -
P/RPS 0.84 1.31 1.74 1.27 1.28 1.36 1.04 -13.25%
P/EPS 22.78 24.62 29.87 21.58 18.77 14.75 9.79 75.50%
EY 4.39 4.06 3.35 4.63 5.33 6.78 10.21 -43.00%
DY 0.00 0.00 3.80 6.67 0.00 0.00 5.22 -
P/NAPS 0.61 0.68 0.83 0.63 0.59 0.67 0.59 2.24%

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