[SHL] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -50.25%
YoY- 2646.35%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 245,461 212,144 140,805 71,823 161,068 108,828 60,670 153.68%
PBT 64,803 50,453 32,412 15,033 25,525 7,026 2,508 772.27%
Tax -18,653 -15,266 -9,593 -4,487 -3,943 -2,811 -2,059 333.98%
NP 46,150 35,187 22,819 10,546 21,582 4,215 449 2088.06%
-
NP to SH 46,150 35,187 22,819 10,546 21,199 4,215 449 2088.06%
-
Tax Rate 28.78% 30.26% 29.60% 29.85% 15.45% 40.01% 82.10% -
Total Cost 199,311 176,957 117,986 61,277 139,486 104,613 60,221 121.92%
-
Net Worth 414,042 401,998 399,695 387,009 368,781 370,629 366,289 8.50%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 414,042 401,998 399,695 387,009 368,781 370,629 366,289 8.50%
NOSH 242,130 242,167 242,239 241,880 237,923 242,241 236,315 1.63%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 18.80% 16.59% 16.21% 14.68% 13.40% 3.87% 0.74% -
ROE 11.15% 8.75% 5.71% 2.73% 5.75% 1.14% 0.12% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 101.38 87.60 58.13 29.69 67.70 44.93 25.67 149.64%
EPS 19.06 14.53 9.42 4.36 8.91 1.74 0.19 2052.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.66 1.65 1.60 1.55 1.53 1.55 6.76%
Adjusted Per Share Value based on latest NOSH - 241,880
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 101.43 87.66 58.18 29.68 66.55 44.97 25.07 153.69%
EPS 19.07 14.54 9.43 4.36 8.76 1.74 0.19 2053.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7108 1.6611 1.6516 1.5991 1.5238 1.5315 1.5135 8.50%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.81 1.71 1.73 1.39 1.34 1.24 0.99 -
P/RPS 1.79 1.95 2.98 4.68 1.98 2.76 3.86 -40.06%
P/EPS 9.50 11.77 18.37 31.88 15.04 71.26 521.05 -93.05%
EY 10.53 8.50 5.45 3.14 6.65 1.40 0.19 1350.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.03 1.05 0.87 0.86 0.81 0.64 39.94%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 24/02/05 23/11/04 24/08/04 25/05/04 25/02/04 21/11/03 -
Price 1.73 1.87 1.68 1.55 1.32 1.23 1.30 -
P/RPS 1.71 2.13 2.89 5.22 1.95 2.74 5.06 -51.45%
P/EPS 9.08 12.87 17.83 35.55 14.81 70.69 684.21 -94.37%
EY 11.02 7.77 5.61 2.81 6.75 1.41 0.15 1649.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.13 1.02 0.97 0.85 0.80 0.84 13.06%

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