[SHL] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
19-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 8.82%
YoY- -43.48%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 153,940 175,182 190,624 181,731 198,178 225,348 191,688 -13.56%
PBT 18,226 22,836 34,684 35,866 33,568 38,746 53,364 -51.04%
Tax -3,936 -4,996 -10,068 -10,130 -10,433 -11,282 -14,888 -58.70%
NP 14,290 17,840 24,616 25,736 23,134 27,464 38,476 -48.23%
-
NP to SH 15,337 18,818 24,248 26,086 23,970 28,022 39,920 -47.05%
-
Tax Rate 21.60% 21.88% 29.03% 28.24% 31.08% 29.12% 27.90% -
Total Cost 139,649 157,342 166,008 155,995 175,044 197,884 153,212 -5.97%
-
Net Worth 445,589 454,728 451,012 445,666 416,179 425,895 423,907 3.37%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 445,589 454,728 451,012 445,666 416,179 425,895 423,907 3.37%
NOSH 242,168 241,876 242,480 242,209 241,964 241,986 242,233 -0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.28% 10.18% 12.91% 14.16% 11.67% 12.19% 20.07% -
ROE 3.44% 4.14% 5.38% 5.85% 5.76% 6.58% 9.42% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 63.57 72.43 78.61 75.03 81.90 93.12 79.13 -13.54%
EPS 6.33 7.78 10.00 10.77 9.91 11.58 16.48 -47.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.88 1.86 1.84 1.72 1.76 1.75 3.39%
Adjusted Per Share Value based on latest NOSH - 242,029
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 63.61 72.39 78.77 75.09 81.89 93.11 79.21 -13.56%
EPS 6.34 7.78 10.02 10.78 9.90 11.58 16.50 -47.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8412 1.879 1.8636 1.8415 1.7197 1.7598 1.7516 3.37%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.89 0.99 1.20 1.20 1.19 1.42 1.57 -
P/RPS 1.40 1.37 1.53 1.60 1.45 1.52 1.98 -20.58%
P/EPS 14.05 12.72 12.00 11.14 12.01 12.26 9.53 29.44%
EY 7.12 7.86 8.33 8.98 8.32 8.15 10.50 -22.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.65 0.65 0.69 0.81 0.90 -34.15%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 28/08/06 19/06/06 23/02/06 29/11/05 24/08/05 -
Price 1.22 0.91 0.99 1.20 1.21 1.32 1.44 -
P/RPS 1.92 1.26 1.26 1.60 1.48 1.42 1.82 3.62%
P/EPS 19.26 11.70 9.90 11.14 12.21 11.40 8.74 69.09%
EY 5.19 8.55 10.10 8.98 8.19 8.77 11.44 -40.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.48 0.53 0.65 0.70 0.75 0.82 -13.43%

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