[SHL] QoQ Cumulative Quarter Result on 30-Jun-2001 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
25-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -81.11%
YoY- 8.07%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 171,595 133,847 85,114 45,296 208,523 165,319 117,480 28.76%
PBT 15,538 13,100 9,460 7,251 32,991 27,231 16,862 -5.31%
Tax -5,553 -5,248 -3,642 -3,072 -10,872 -9,615 -7,340 -16.98%
NP 9,985 7,852 5,818 4,179 22,119 17,616 9,522 3.21%
-
NP to SH 9,985 7,852 5,818 4,179 22,119 17,616 9,522 3.21%
-
Tax Rate 35.74% 40.06% 38.50% 42.37% 32.95% 35.31% 43.53% -
Total Cost 161,610 125,995 79,296 41,117 186,404 147,703 107,958 30.89%
-
Net Worth 360,517 361,530 369,038 368,956 365,380 374,928 366,954 -1.17%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 11,325 11,297 - - 11,300 - - -
Div Payout % 113.42% 143.88% - - 51.09% - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 360,517 361,530 369,038 368,956 365,380 374,928 366,954 -1.17%
NOSH 188,752 188,297 188,284 188,243 188,340 188,406 188,181 0.20%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 5.82% 5.87% 6.84% 9.23% 10.61% 10.66% 8.11% -
ROE 2.77% 2.17% 1.58% 1.13% 6.05% 4.70% 2.59% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 90.91 71.08 45.20 24.06 110.72 87.75 62.43 28.50%
EPS 5.29 4.17 3.09 2.22 11.76 9.35 5.06 3.01%
DPS 6.00 6.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.91 1.92 1.96 1.96 1.94 1.99 1.95 -1.37%
Adjusted Per Share Value based on latest NOSH - 188,243
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 70.90 55.31 35.17 18.72 86.16 68.31 48.54 28.76%
EPS 4.13 3.24 2.40 1.73 9.14 7.28 3.93 3.36%
DPS 4.68 4.67 0.00 0.00 4.67 0.00 0.00 -
NAPS 1.4897 1.4939 1.5249 1.5245 1.5098 1.5492 1.5163 -1.17%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.21 1.20 1.15 1.27 1.05 1.51 1.61 -
P/RPS 1.33 1.69 2.54 5.28 0.95 1.72 2.58 -35.73%
P/EPS 22.87 28.78 37.22 57.21 8.94 16.15 31.82 -19.77%
EY 4.37 3.48 2.69 1.75 11.18 6.19 3.14 24.67%
DY 4.96 5.00 0.00 0.00 5.71 0.00 0.00 -
P/NAPS 0.63 0.63 0.59 0.65 0.54 0.76 0.83 -16.80%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 30/05/02 26/02/02 29/11/01 24/08/01 23/05/01 27/02/01 29/11/00 -
Price 1.58 1.20 1.16 1.31 1.15 1.25 1.41 -
P/RPS 1.74 1.69 2.57 5.44 1.04 1.42 2.26 -16.01%
P/EPS 29.87 28.78 37.54 59.01 9.79 13.37 27.87 4.73%
EY 3.35 3.48 2.66 1.69 10.21 7.48 3.59 -4.51%
DY 3.80 5.00 0.00 0.00 5.22 0.00 0.00 -
P/NAPS 0.83 0.63 0.59 0.67 0.59 0.63 0.72 9.95%

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