[SHL] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -30.65%
YoY- -34.74%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 121,340 114,848 231,936 224,409 265,964 190,308 171,595 -20.61%
PBT 5,016 6,664 25,466 16,289 22,006 25,204 15,538 -52.90%
Tax -4,118 -5,128 -13,621 -9,457 -12,154 -15,092 -5,553 -18.05%
NP 898 1,536 11,845 6,832 9,852 10,112 9,985 -79.89%
-
NP to SH 898 1,536 11,845 6,832 9,852 10,112 9,985 -79.89%
-
Tax Rate 82.10% 76.95% 53.49% 58.06% 55.23% 59.88% 35.74% -
Total Cost 120,442 113,312 220,091 217,577 256,112 180,196 161,610 -17.78%
-
Net Worth 366,289 371,999 377,214 365,180 367,072 366,845 360,517 1.06%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 7,647 - - 11,325 -
Div Payout % - - - 111.94% - - 113.42% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 366,289 371,999 377,214 365,180 367,072 366,845 360,517 1.06%
NOSH 236,315 240,000 240,263 191,194 190,193 190,075 188,752 16.14%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.74% 1.34% 5.11% 3.04% 3.70% 5.31% 5.82% -
ROE 0.25% 0.41% 3.14% 1.87% 2.68% 2.76% 2.77% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 51.35 47.85 96.53 117.37 139.84 100.12 90.91 -31.64%
EPS 0.38 0.64 4.93 3.57 5.18 5.32 5.29 -82.69%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 6.00 -
NAPS 1.55 1.55 1.57 1.91 1.93 1.93 1.91 -12.98%
Adjusted Per Share Value based on latest NOSH - 197,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 50.11 47.43 95.79 92.68 109.85 78.60 70.87 -20.61%
EPS 0.37 0.63 4.89 2.82 4.07 4.18 4.12 -79.91%
DPS 0.00 0.00 0.00 3.16 0.00 0.00 4.68 -
NAPS 1.5128 1.5364 1.5579 1.5082 1.5161 1.5151 1.489 1.06%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.99 0.90 0.95 1.21 1.20 1.52 1.21 -
P/RPS 1.93 1.88 0.98 1.03 0.86 1.52 1.33 28.14%
P/EPS 260.53 140.63 19.27 33.86 23.17 28.57 22.87 405.53%
EY 0.38 0.71 5.19 2.95 4.32 3.50 4.37 -80.34%
DY 0.00 0.00 0.00 3.31 0.00 0.00 4.96 -
P/NAPS 0.64 0.58 0.61 0.63 0.62 0.79 0.63 1.05%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 28/05/03 26/02/03 28/11/02 28/08/02 30/05/02 -
Price 1.30 1.01 0.78 0.92 1.18 1.31 1.58 -
P/RPS 2.53 2.11 0.81 0.78 0.84 1.31 1.74 28.31%
P/EPS 342.11 157.81 15.82 25.75 22.78 24.62 29.87 407.35%
EY 0.29 0.63 6.32 3.88 4.39 4.06 3.35 -80.40%
DY 0.00 0.00 0.00 4.35 0.00 0.00 3.80 -
P/NAPS 0.84 0.65 0.50 0.48 0.61 0.68 0.83 0.80%

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