[SHL] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -18.5%
YoY- -36.02%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 219,952 151,236 155,614 153,940 175,182 190,624 181,731 13.55%
PBT 29,106 20,292 18,621 18,226 22,836 34,684 35,866 -12.98%
Tax -8,682 -6,328 -3,209 -3,936 -4,996 -10,068 -10,130 -9.76%
NP 20,424 13,964 15,412 14,290 17,840 24,616 25,736 -14.27%
-
NP to SH 21,500 14,156 16,515 15,337 18,818 24,248 26,086 -12.08%
-
Tax Rate 29.83% 31.18% 17.23% 21.60% 21.88% 29.03% 28.24% -
Total Cost 199,528 137,272 140,202 139,649 157,342 166,008 155,995 17.81%
-
Net Worth 467,286 460,554 457,673 445,589 454,728 451,012 445,666 3.20%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 467,286 460,554 457,673 445,589 454,728 451,012 445,666 3.20%
NOSH 242,117 242,397 242,155 242,168 241,876 242,480 242,209 -0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.29% 9.23% 9.90% 9.28% 10.18% 12.91% 14.16% -
ROE 4.60% 3.07% 3.61% 3.44% 4.14% 5.38% 5.85% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 90.85 62.39 64.26 63.57 72.43 78.61 75.03 13.59%
EPS 8.88 5.84 6.82 6.33 7.78 10.00 10.77 -12.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.90 1.89 1.84 1.88 1.86 1.84 3.23%
Adjusted Per Share Value based on latest NOSH - 243,488
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 90.88 62.49 64.30 63.61 72.39 78.77 75.09 13.55%
EPS 8.88 5.85 6.82 6.34 7.78 10.02 10.78 -12.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9308 1.903 1.8911 1.8412 1.879 1.8636 1.8415 3.20%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.99 1.80 1.56 0.89 0.99 1.20 1.20 -
P/RPS 2.19 2.88 2.43 1.40 1.37 1.53 1.60 23.25%
P/EPS 22.41 30.82 22.87 14.05 12.72 12.00 11.14 59.28%
EY 4.46 3.24 4.37 7.12 7.86 8.33 8.98 -37.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.95 0.83 0.48 0.53 0.65 0.65 35.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 27/08/07 28/05/07 26/02/07 27/11/06 28/08/06 19/06/06 -
Price 2.00 1.79 1.93 1.22 0.91 0.99 1.20 -
P/RPS 2.20 2.87 3.00 1.92 1.26 1.26 1.60 23.62%
P/EPS 22.52 30.65 28.30 19.26 11.70 9.90 11.14 59.80%
EY 4.44 3.26 3.53 5.19 8.55 10.10 8.98 -37.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.94 1.02 0.66 0.48 0.53 0.65 36.75%

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