[SHL] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 116.69%
YoY- 52.08%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 62,166 230,296 169,320 108,507 52,339 204,930 167,163 -48.37%
PBT 22,931 124,057 77,947 49,746 23,106 74,530 54,394 -43.86%
Tax -4,072 -18,749 -17,231 -12,229 -5,774 -18,225 -12,609 -53.02%
NP 18,859 105,308 60,716 37,517 17,332 56,305 41,785 -41.24%
-
NP to SH 18,703 104,569 60,324 37,251 17,191 55,819 41,465 -41.27%
-
Tax Rate 17.76% 15.11% 22.11% 24.58% 24.99% 24.45% 23.18% -
Total Cost 43,307 124,988 108,604 70,990 35,007 148,625 125,378 -50.86%
-
Net Worth 690,053 697,317 610,152 602,888 595,625 593,203 583,518 11.86%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 41,161 16,948 16,948 - 33,897 16,948 -
Div Payout % - 39.36% 28.10% 45.50% - 60.73% 40.87% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 690,053 697,317 610,152 602,888 595,625 593,203 583,518 11.86%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,124 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 30.34% 45.73% 35.86% 34.58% 33.11% 27.48% 25.00% -
ROE 2.71% 15.00% 9.89% 6.18% 2.89% 9.41% 7.11% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 25.68 95.11 69.93 44.81 21.62 84.64 69.04 -48.37%
EPS 7.72 43.19 24.91 15.39 7.10 23.05 17.13 -41.30%
DPS 0.00 17.00 7.00 7.00 0.00 14.00 7.00 -
NAPS 2.85 2.88 2.52 2.49 2.46 2.45 2.41 11.86%
Adjusted Per Share Value based on latest NOSH - 242,124
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 25.69 95.16 69.96 44.84 21.63 84.68 69.07 -48.37%
EPS 7.73 43.21 24.93 15.39 7.10 23.06 17.13 -41.25%
DPS 0.00 17.01 7.00 7.00 0.00 14.01 7.00 -
NAPS 2.8513 2.8813 2.5212 2.4912 2.4611 2.4511 2.4111 11.86%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.30 3.14 2.95 3.61 2.22 2.15 2.07 -
P/RPS 12.85 3.30 4.22 8.06 10.27 2.54 3.00 164.45%
P/EPS 42.72 7.27 11.84 23.46 31.27 9.33 12.09 132.52%
EY 2.34 13.75 8.45 4.26 3.20 10.72 8.27 -56.99%
DY 0.00 5.41 2.37 1.94 0.00 6.51 3.38 -
P/NAPS 1.16 1.09 1.17 1.45 0.90 0.88 0.86 22.14%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 26/02/15 26/11/14 27/08/14 28/05/14 26/02/14 -
Price 3.06 3.40 3.35 3.63 3.14 2.30 2.13 -
P/RPS 11.92 3.57 4.79 8.10 14.53 2.72 3.09 146.57%
P/EPS 39.61 7.87 13.45 23.59 44.22 9.98 12.44 116.89%
EY 2.52 12.70 7.44 4.24 2.26 10.02 8.04 -53.95%
DY 0.00 5.00 2.09 1.93 0.00 6.09 3.29 -
P/NAPS 1.07 1.18 1.33 1.46 1.28 0.94 0.88 13.96%

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