[SHL] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 55.21%
YoY- -32.85%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 37,809 155,614 115,455 87,591 47,656 181,731 148,634 -59.95%
PBT 5,073 18,621 13,670 11,418 8,671 35,866 25,176 -65.73%
Tax -1,582 -3,209 -2,952 -2,498 -2,517 -10,130 -7,825 -65.65%
NP 3,491 15,412 10,718 8,920 6,154 25,736 17,351 -65.76%
-
NP to SH 3,539 16,515 11,503 9,409 6,062 26,086 17,978 -66.26%
-
Tax Rate 31.18% 17.23% 21.59% 21.88% 29.03% 28.24% 31.08% -
Total Cost 34,318 140,202 104,737 78,671 41,502 155,995 131,283 -59.21%
-
Net Worth 460,554 457,673 445,589 454,728 451,012 445,666 416,179 7.00%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 460,554 457,673 445,589 454,728 451,012 445,666 416,179 7.00%
NOSH 242,397 242,155 242,168 241,876 242,480 242,209 241,965 0.11%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.23% 9.90% 9.28% 10.18% 12.91% 14.16% 11.67% -
ROE 0.77% 3.61% 2.58% 2.07% 1.34% 5.85% 4.32% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.60 64.26 47.68 36.21 19.65 75.03 61.43 -59.99%
EPS 1.46 6.82 4.75 3.89 2.50 10.77 7.43 -66.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.89 1.84 1.88 1.86 1.84 1.72 6.87%
Adjusted Per Share Value based on latest NOSH - 242,536
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.62 64.30 47.71 36.19 19.69 75.09 61.42 -59.96%
EPS 1.46 6.82 4.75 3.89 2.50 10.78 7.43 -66.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.903 1.8911 1.8412 1.879 1.8636 1.8415 1.7197 7.00%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.80 1.56 0.89 0.99 1.20 1.20 1.19 -
P/RPS 11.54 2.43 1.87 2.73 6.11 1.60 1.94 229.37%
P/EPS 123.29 22.87 18.74 25.45 48.00 11.14 16.02 291.26%
EY 0.81 4.37 5.34 3.93 2.08 8.98 6.24 -74.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.83 0.48 0.53 0.65 0.65 0.69 23.83%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 26/02/07 27/11/06 28/08/06 19/06/06 23/02/06 -
Price 1.79 1.93 1.22 0.91 0.99 1.20 1.21 -
P/RPS 11.48 3.00 2.56 2.51 5.04 1.60 1.97 224.87%
P/EPS 122.60 28.30 25.68 23.39 39.60 11.14 16.29 285.46%
EY 0.82 3.53 3.89 4.27 2.53 8.98 6.14 -73.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.02 0.66 0.48 0.53 0.65 0.70 21.78%

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