[SHL] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 40.39%
YoY- -38.6%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 47,656 181,731 148,634 112,674 47,922 245,461 212,144 -63.14%
PBT 8,671 35,866 25,176 19,373 13,341 64,803 50,453 -69.18%
Tax -2,517 -10,130 -7,825 -5,641 -3,722 -18,653 -15,266 -70.03%
NP 6,154 25,736 17,351 13,732 9,619 46,150 35,187 -68.82%
-
NP to SH 6,062 26,086 17,978 14,011 9,980 46,150 35,187 -69.13%
-
Tax Rate 29.03% 28.24% 31.08% 29.12% 27.90% 28.78% 30.26% -
Total Cost 41,502 155,995 131,283 98,942 38,303 199,311 176,957 -62.07%
-
Net Worth 451,012 445,666 416,179 425,895 423,907 414,042 401,998 7.99%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 451,012 445,666 416,179 425,895 423,907 414,042 401,998 7.99%
NOSH 242,480 242,209 241,965 241,986 242,233 242,130 242,167 0.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.91% 14.16% 11.67% 12.19% 20.07% 18.80% 16.59% -
ROE 1.34% 5.85% 4.32% 3.29% 2.35% 11.15% 8.75% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.65 75.03 61.43 46.56 19.78 101.38 87.60 -63.18%
EPS 2.50 10.77 7.43 5.79 4.12 19.06 14.53 -69.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.84 1.72 1.76 1.75 1.71 1.66 7.90%
Adjusted Per Share Value based on latest NOSH - 242,831
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.69 75.09 61.42 46.56 19.80 101.43 87.66 -63.14%
EPS 2.50 10.78 7.43 5.79 4.12 19.07 14.54 -69.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8636 1.8415 1.7197 1.7598 1.7516 1.7108 1.6611 7.99%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.20 1.20 1.19 1.42 1.57 1.81 1.71 -
P/RPS 6.11 1.60 1.94 3.05 7.94 1.79 1.95 114.57%
P/EPS 48.00 11.14 16.02 24.53 38.11 9.50 11.77 155.91%
EY 2.08 8.98 6.24 4.08 2.62 10.53 8.50 -60.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.69 0.81 0.90 1.06 1.03 -26.48%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 19/06/06 23/02/06 29/11/05 24/08/05 31/05/05 24/02/05 -
Price 0.99 1.20 1.21 1.32 1.44 1.73 1.87 -
P/RPS 5.04 1.60 1.97 2.83 7.28 1.71 2.13 77.84%
P/EPS 39.60 11.14 16.29 22.80 34.95 9.08 12.87 111.98%
EY 2.53 8.98 6.14 4.39 2.86 11.02 7.77 -52.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.70 0.75 0.82 1.01 1.13 -39.71%

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