[SHL] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -73.71%
YoY- 1.67%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 190,069 154,444 117,604 67,066 252,131 187,773 124,388 32.69%
PBT 37,488 27,652 19,255 9,602 35,139 25,714 18,642 59.38%
Tax -9,505 -7,205 -4,946 -2,383 -8,069 -6,367 -4,600 62.30%
NP 27,983 20,447 14,309 7,219 27,070 19,347 14,042 58.42%
-
NP to SH 27,515 20,116 14,097 7,118 27,070 19,347 14,042 56.65%
-
Tax Rate 25.35% 26.06% 25.69% 24.82% 22.96% 24.76% 24.68% -
Total Cost 162,086 133,997 103,295 59,847 225,061 168,426 110,346 29.24%
-
Net Worth 547,393 539,815 547,409 539,902 535,104 525,444 532,627 1.84%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 547,393 539,815 547,409 539,902 535,104 525,444 532,627 1.84%
NOSH 242,209 242,069 242,216 242,108 242,128 242,140 242,103 0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 14.72% 13.24% 12.17% 10.76% 10.74% 10.30% 11.29% -
ROE 5.03% 3.73% 2.58% 1.32% 5.06% 3.68% 2.64% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 78.47 63.80 48.55 27.70 104.13 77.55 51.38 32.65%
EPS 11.36 8.31 5.82 2.94 11.18 7.99 5.80 56.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.23 2.26 2.23 2.21 2.17 2.20 1.81%
Adjusted Per Share Value based on latest NOSH - 242,108
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 78.54 63.82 48.59 27.71 104.18 77.59 51.40 32.69%
EPS 11.37 8.31 5.82 2.94 11.19 7.99 5.80 56.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2618 2.2305 2.2619 2.2309 2.2111 2.1712 2.2008 1.84%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.53 1.25 1.19 1.22 1.23 1.11 1.37 -
P/RPS 1.95 1.96 2.45 4.40 1.18 1.43 2.67 -18.91%
P/EPS 13.47 15.04 20.45 41.50 11.00 13.89 23.62 -31.25%
EY 7.42 6.65 4.89 2.41 9.09 7.20 4.23 45.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.53 0.55 0.56 0.51 0.62 6.35%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 22/02/11 29/11/10 24/08/10 26/05/10 24/02/10 24/11/09 -
Price 1.38 1.40 1.30 1.22 1.20 1.30 1.10 -
P/RPS 1.76 2.19 2.68 4.40 1.15 1.68 2.14 -12.22%
P/EPS 12.15 16.85 22.34 41.50 10.73 16.27 18.97 -25.71%
EY 8.23 5.94 4.48 2.41 9.32 6.15 5.27 34.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.58 0.55 0.54 0.60 0.50 14.18%

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