[SHL] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 203.76%
YoY- 14.25%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 77,638 191,281 129,993 109,976 37,809 155,614 115,455 -23.26%
PBT 8,716 72,640 63,067 14,553 5,073 18,621 13,670 -25.94%
Tax -2,729 -7,742 -5,369 -4,341 -1,582 -3,209 -2,952 -5.10%
NP 5,987 64,898 57,698 10,212 3,491 15,412 10,718 -32.19%
-
NP to SH 5,987 65,438 58,238 10,750 3,539 16,515 11,503 -35.32%
-
Tax Rate 31.31% 10.66% 8.51% 29.83% 31.18% 17.23% 21.59% -
Total Cost 71,651 126,383 72,295 99,764 34,318 140,202 104,737 -22.37%
-
Net Worth 513,863 510,818 503,679 467,286 460,554 457,673 445,589 9.97%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 513,863 510,818 503,679 467,286 460,554 457,673 445,589 9.97%
NOSH 242,388 242,093 242,153 242,117 242,397 242,155 242,168 0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.71% 33.93% 44.39% 9.29% 9.23% 9.90% 9.28% -
ROE 1.17% 12.81% 11.56% 2.30% 0.77% 3.61% 2.58% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 32.03 79.01 53.68 45.42 15.60 64.26 47.68 -23.31%
EPS 2.47 27.03 24.05 4.44 1.46 6.82 4.75 -35.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.11 2.08 1.93 1.90 1.89 1.84 9.91%
Adjusted Per Share Value based on latest NOSH - 241,979
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 32.08 79.04 53.71 45.44 15.62 64.30 47.71 -23.26%
EPS 2.47 27.04 24.06 4.44 1.46 6.82 4.75 -35.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1233 2.1107 2.0812 1.9308 1.903 1.8911 1.8412 9.97%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.50 1.68 1.90 1.99 1.80 1.56 0.89 -
P/RPS 4.68 2.13 3.54 4.38 11.54 2.43 1.87 84.43%
P/EPS 60.73 6.22 7.90 44.82 123.29 22.87 18.74 119.14%
EY 1.65 16.09 12.66 2.23 0.81 4.37 5.34 -54.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.91 1.03 0.95 0.83 0.48 29.85%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 28/05/08 27/02/08 28/11/07 27/08/07 28/05/07 26/02/07 -
Price 1.40 1.40 1.80 2.00 1.79 1.93 1.22 -
P/RPS 4.37 1.77 3.35 4.40 11.48 3.00 2.56 42.87%
P/EPS 56.68 5.18 7.48 45.05 122.60 28.30 25.68 69.60%
EY 1.76 19.31 13.36 2.22 0.82 3.53 3.89 -41.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.66 0.87 1.04 0.94 1.02 0.66 0.00%

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