[SHL] QoQ Cumulative Quarter Result on 31-Dec-2001 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 34.96%
YoY- -55.43%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 132,982 47,577 171,595 133,847 85,114 45,296 208,523 -25.88%
PBT 11,003 6,301 15,538 13,100 9,460 7,251 32,991 -51.87%
Tax -6,077 -3,773 -5,553 -5,248 -3,642 -3,072 -10,872 -32.12%
NP 4,926 2,528 9,985 7,852 5,818 4,179 22,119 -63.22%
-
NP to SH 4,926 2,528 9,985 7,852 5,818 4,179 22,119 -63.22%
-
Tax Rate 55.23% 59.88% 35.74% 40.06% 38.50% 42.37% 32.95% -
Total Cost 128,056 45,049 161,610 125,995 79,296 41,117 186,404 -22.12%
-
Net Worth 367,072 366,845 360,517 361,530 369,038 368,956 365,380 0.30%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 11,325 11,297 - - 11,300 -
Div Payout % - - 113.42% 143.88% - - 51.09% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 367,072 366,845 360,517 361,530 369,038 368,956 365,380 0.30%
NOSH 190,193 190,075 188,752 188,297 188,284 188,243 188,340 0.65%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.70% 5.31% 5.82% 5.87% 6.84% 9.23% 10.61% -
ROE 1.34% 0.69% 2.77% 2.17% 1.58% 1.13% 6.05% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 69.92 25.03 90.91 71.08 45.20 24.06 110.72 -26.37%
EPS 2.59 1.33 5.29 4.17 3.09 2.22 11.76 -63.49%
DPS 0.00 0.00 6.00 6.00 0.00 0.00 6.00 -
NAPS 1.93 1.93 1.91 1.92 1.96 1.96 1.94 -0.34%
Adjusted Per Share Value based on latest NOSH - 188,333
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 54.95 19.66 70.90 55.31 35.17 18.72 86.16 -25.88%
EPS 2.04 1.04 4.13 3.24 2.40 1.73 9.14 -63.17%
DPS 0.00 0.00 4.68 4.67 0.00 0.00 4.67 -
NAPS 1.5168 1.5158 1.4897 1.4939 1.5249 1.5245 1.5098 0.30%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.20 1.52 1.21 1.20 1.15 1.27 1.05 -
P/RPS 1.72 6.07 1.33 1.69 2.54 5.28 0.95 48.49%
P/EPS 46.33 114.29 22.87 28.78 37.22 57.21 8.94 199.16%
EY 2.16 0.88 4.37 3.48 2.69 1.75 11.18 -66.54%
DY 0.00 0.00 4.96 5.00 0.00 0.00 5.71 -
P/NAPS 0.62 0.79 0.63 0.63 0.59 0.65 0.54 9.63%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 28/08/02 30/05/02 26/02/02 29/11/01 24/08/01 23/05/01 -
Price 1.18 1.31 1.58 1.20 1.16 1.31 1.15 -
P/RPS 1.69 5.23 1.74 1.69 2.57 5.44 1.04 38.17%
P/EPS 45.56 98.50 29.87 28.78 37.54 59.01 9.79 178.48%
EY 2.19 1.02 3.35 3.48 2.66 1.69 10.21 -64.13%
DY 0.00 0.00 3.80 5.00 0.00 0.00 5.22 -
P/NAPS 0.61 0.68 0.83 0.63 0.59 0.67 0.59 2.24%

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