[SHL] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 2.8%
YoY- 734.8%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 225,348 191,688 245,461 282,858 281,610 287,292 161,068 25.06%
PBT 38,746 53,364 64,803 67,270 64,824 60,132 25,525 32.04%
Tax -11,282 -14,888 -18,653 -20,354 -19,186 -17,948 -3,943 101.41%
NP 27,464 38,476 46,150 46,916 45,638 42,184 21,582 17.41%
-
NP to SH 28,022 39,920 46,150 46,916 45,638 42,184 21,199 20.42%
-
Tax Rate 29.12% 27.90% 28.78% 30.26% 29.60% 29.85% 15.45% -
Total Cost 197,884 153,212 199,311 235,942 235,972 245,108 139,486 26.22%
-
Net Worth 425,895 423,907 414,042 401,998 399,695 387,009 368,781 10.06%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 425,895 423,907 414,042 401,998 399,695 387,009 368,781 10.06%
NOSH 241,986 242,233 242,130 242,167 242,239 241,880 237,923 1.13%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.19% 20.07% 18.80% 16.59% 16.21% 14.68% 13.40% -
ROE 6.58% 9.42% 11.15% 11.67% 11.42% 10.90% 5.75% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 93.12 79.13 101.38 116.80 116.25 118.77 67.70 23.65%
EPS 11.58 16.48 19.06 19.37 18.84 17.44 8.91 19.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.75 1.71 1.66 1.65 1.60 1.55 8.83%
Adjusted Per Share Value based on latest NOSH - 242,035
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 93.11 79.21 101.43 116.88 116.36 118.71 66.55 25.06%
EPS 11.58 16.50 19.07 19.39 18.86 17.43 8.76 20.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7598 1.7516 1.7108 1.6611 1.6516 1.5991 1.5238 10.06%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.42 1.57 1.81 1.71 1.73 1.39 1.34 -
P/RPS 1.52 1.98 1.79 1.46 1.49 1.17 1.98 -16.14%
P/EPS 12.26 9.53 9.50 8.83 9.18 7.97 15.04 -12.72%
EY 8.15 10.50 10.53 11.33 10.89 12.55 6.65 14.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.90 1.06 1.03 1.05 0.87 0.86 -3.91%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 24/08/05 31/05/05 24/02/05 23/11/04 24/08/04 25/05/04 -
Price 1.32 1.44 1.73 1.87 1.68 1.55 1.32 -
P/RPS 1.42 1.82 1.71 1.60 1.45 1.30 1.95 -19.04%
P/EPS 11.40 8.74 9.08 9.65 8.92 8.89 14.81 -15.99%
EY 8.77 11.44 11.02 10.36 11.21 11.25 6.75 19.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.82 1.01 1.13 1.02 0.97 0.85 -7.99%

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