[SHL] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 9.75%
YoY- -67.37%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 248,776 249,280 264,613 287,601 276,414 310,552 191,281 19.13%
PBT 37,284 35,432 30,831 35,600 31,790 34,864 72,640 -35.86%
Tax -9,200 -7,428 -8,926 -10,264 -8,704 -10,916 -7,742 12.17%
NP 28,084 28,004 21,905 25,336 23,086 23,948 64,898 -42.75%
-
NP to SH 28,084 28,004 21,905 25,336 23,086 23,948 65,438 -43.07%
-
Tax Rate 24.68% 20.96% 28.95% 28.83% 27.38% 31.31% 10.66% -
Total Cost 220,692 221,276 242,708 262,265 253,328 286,604 126,383 44.96%
-
Net Worth 532,627 525,680 517,974 515,595 517,862 513,863 510,818 2.82%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 532,627 525,680 517,974 515,595 517,862 513,863 510,818 2.82%
NOSH 242,103 242,249 242,044 242,063 241,991 242,388 242,093 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.29% 11.23% 8.28% 8.81% 8.35% 7.71% 33.93% -
ROE 5.27% 5.33% 4.23% 4.91% 4.46% 4.66% 12.81% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 102.76 102.90 109.32 118.81 114.22 128.12 79.01 19.13%
EPS 11.60 11.56 9.05 10.47 9.54 9.88 27.03 -43.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.17 2.14 2.13 2.14 2.12 2.11 2.82%
Adjusted Per Share Value based on latest NOSH - 242,175
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 102.80 103.00 109.34 118.84 114.22 128.32 79.04 19.13%
EPS 11.60 11.57 9.05 10.47 9.54 9.90 27.04 -43.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2008 2.1721 2.1403 2.1305 2.1398 2.1233 2.1107 2.82%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.37 1.27 1.11 1.50 1.47 1.50 1.68 -
P/RPS 1.33 1.23 1.02 1.26 1.29 1.17 2.13 -26.92%
P/EPS 11.81 10.99 12.27 14.33 15.41 15.18 6.22 53.27%
EY 8.47 9.10 8.15 6.98 6.49 6.59 16.09 -34.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.59 0.52 0.70 0.69 0.71 0.80 -15.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 23/02/09 24/11/08 26/08/08 28/05/08 -
Price 1.10 1.25 1.30 1.56 1.20 1.40 1.40 -
P/RPS 1.07 1.21 1.19 1.31 1.05 1.09 1.77 -28.48%
P/EPS 9.48 10.81 14.36 14.90 12.58 14.17 5.18 49.56%
EY 10.55 9.25 6.96 6.71 7.95 7.06 19.31 -33.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.61 0.73 0.56 0.66 0.66 -16.88%

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