[SHL] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -96.76%
YoY- -84.81%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 161,068 108,828 60,670 28,712 231,936 168,307 132,982 13.61%
PBT 25,525 7,026 2,508 1,666 25,466 12,217 11,003 75.15%
Tax -3,943 -2,811 -2,059 -1,282 -13,621 -7,093 -6,077 -25.03%
NP 21,582 4,215 449 384 11,845 5,124 4,926 167.51%
-
NP to SH 21,199 4,215 449 384 11,845 5,124 4,926 164.33%
-
Tax Rate 15.45% 40.01% 82.10% 76.95% 53.49% 58.06% 55.23% -
Total Cost 139,486 104,613 60,221 28,328 220,091 163,183 128,056 5.85%
-
Net Worth 368,781 370,629 366,289 371,999 377,214 365,180 367,072 0.30%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - 5,735 - -
Div Payout % - - - - - 111.94% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 368,781 370,629 366,289 371,999 377,214 365,180 367,072 0.30%
NOSH 237,923 242,241 236,315 240,000 240,263 191,194 190,193 16.08%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 13.40% 3.87% 0.74% 1.34% 5.11% 3.04% 3.70% -
ROE 5.75% 1.14% 0.12% 0.10% 3.14% 1.40% 1.34% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 67.70 44.93 25.67 11.96 96.53 88.03 69.92 -2.12%
EPS 8.91 1.74 0.19 0.16 4.93 2.68 2.59 127.71%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.55 1.53 1.55 1.55 1.57 1.91 1.93 -13.58%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 66.52 44.95 25.06 11.86 95.79 69.51 54.92 13.61%
EPS 8.76 1.74 0.19 0.16 4.89 2.12 2.03 164.82%
DPS 0.00 0.00 0.00 0.00 0.00 2.37 0.00 -
NAPS 1.5231 1.5307 1.5128 1.5364 1.5579 1.5082 1.5161 0.30%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.34 1.24 0.99 0.90 0.95 1.21 1.20 -
P/RPS 1.98 2.76 3.86 7.52 0.98 1.37 1.72 9.82%
P/EPS 15.04 71.26 521.05 562.50 19.27 45.15 46.33 -52.73%
EY 6.65 1.40 0.19 0.18 5.19 2.21 2.16 111.48%
DY 0.00 0.00 0.00 0.00 0.00 2.48 0.00 -
P/NAPS 0.86 0.81 0.64 0.58 0.61 0.63 0.62 24.35%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 25/02/04 21/11/03 27/08/03 28/05/03 26/02/03 28/11/02 -
Price 1.32 1.23 1.30 1.01 0.78 0.92 1.18 -
P/RPS 1.95 2.74 5.06 8.44 0.81 1.05 1.69 10.00%
P/EPS 14.81 70.69 684.21 631.25 15.82 34.33 45.56 -52.69%
EY 6.75 1.41 0.15 0.16 6.32 2.91 2.19 111.64%
DY 0.00 0.00 0.00 0.00 0.00 3.26 0.00 -
P/NAPS 0.85 0.80 0.84 0.65 0.50 0.48 0.61 24.73%

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