[SHL] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -76.76%
YoY- -39.26%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 155,614 115,455 87,591 47,656 181,731 148,634 112,674 24.04%
PBT 18,621 13,670 11,418 8,671 35,866 25,176 19,373 -2.60%
Tax -3,209 -2,952 -2,498 -2,517 -10,130 -7,825 -5,641 -31.36%
NP 15,412 10,718 8,920 6,154 25,736 17,351 13,732 8.00%
-
NP to SH 16,515 11,503 9,409 6,062 26,086 17,978 14,011 11.59%
-
Tax Rate 17.23% 21.59% 21.88% 29.03% 28.24% 31.08% 29.12% -
Total Cost 140,202 104,737 78,671 41,502 155,995 131,283 98,942 26.18%
-
Net Worth 457,673 445,589 454,728 451,012 445,666 416,179 425,895 4.91%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 457,673 445,589 454,728 451,012 445,666 416,179 425,895 4.91%
NOSH 242,155 242,168 241,876 242,480 242,209 241,965 241,986 0.04%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.90% 9.28% 10.18% 12.91% 14.16% 11.67% 12.19% -
ROE 3.61% 2.58% 2.07% 1.34% 5.85% 4.32% 3.29% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 64.26 47.68 36.21 19.65 75.03 61.43 46.56 23.98%
EPS 6.82 4.75 3.89 2.50 10.77 7.43 5.79 11.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.84 1.88 1.86 1.84 1.72 1.76 4.87%
Adjusted Per Share Value based on latest NOSH - 242,480
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 64.27 47.68 36.18 19.68 75.06 61.39 46.54 24.03%
EPS 6.82 4.75 3.89 2.50 10.77 7.43 5.79 11.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8902 1.8403 1.8781 1.8627 1.8407 1.7189 1.759 4.91%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.56 0.89 0.99 1.20 1.20 1.19 1.42 -
P/RPS 2.43 1.87 2.73 6.11 1.60 1.94 3.05 -14.07%
P/EPS 22.87 18.74 25.45 48.00 11.14 16.02 24.53 -4.56%
EY 4.37 5.34 3.93 2.08 8.98 6.24 4.08 4.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.48 0.53 0.65 0.65 0.69 0.81 1.64%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 26/02/07 27/11/06 28/08/06 19/06/06 23/02/06 29/11/05 -
Price 1.93 1.22 0.91 0.99 1.20 1.21 1.32 -
P/RPS 3.00 2.56 2.51 5.04 1.60 1.97 2.83 3.96%
P/EPS 28.30 25.68 23.39 39.60 11.14 16.29 22.80 15.51%
EY 3.53 3.89 4.27 2.53 8.98 6.14 4.39 -13.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.66 0.48 0.53 0.65 0.70 0.75 22.77%

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