[SHL] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 838.75%
YoY- -17.74%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 140,805 71,823 161,068 108,828 60,670 28,712 231,936 -28.23%
PBT 32,412 15,033 25,525 7,026 2,508 1,666 25,466 17.39%
Tax -9,593 -4,487 -3,943 -2,811 -2,059 -1,282 -13,621 -20.79%
NP 22,819 10,546 21,582 4,215 449 384 11,845 54.64%
-
NP to SH 22,819 10,546 21,199 4,215 449 384 11,845 54.64%
-
Tax Rate 29.60% 29.85% 15.45% 40.01% 82.10% 76.95% 53.49% -
Total Cost 117,986 61,277 139,486 104,613 60,221 28,328 220,091 -33.93%
-
Net Worth 399,695 387,009 368,781 370,629 366,289 371,999 377,214 3.92%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 399,695 387,009 368,781 370,629 366,289 371,999 377,214 3.92%
NOSH 242,239 241,880 237,923 242,241 236,315 240,000 240,263 0.54%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 16.21% 14.68% 13.40% 3.87% 0.74% 1.34% 5.11% -
ROE 5.71% 2.73% 5.75% 1.14% 0.12% 0.10% 3.14% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 58.13 29.69 67.70 44.93 25.67 11.96 96.53 -28.62%
EPS 9.42 4.36 8.91 1.74 0.19 0.16 4.93 53.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.60 1.55 1.53 1.55 1.55 1.57 3.35%
Adjusted Per Share Value based on latest NOSH - 241,410
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 58.15 29.66 66.52 44.95 25.06 11.86 95.79 -28.24%
EPS 9.42 4.36 8.76 1.74 0.19 0.16 4.89 54.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6508 1.5984 1.5231 1.5307 1.5128 1.5364 1.5579 3.92%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.73 1.39 1.34 1.24 0.99 0.90 0.95 -
P/RPS 2.98 4.68 1.98 2.76 3.86 7.52 0.98 109.46%
P/EPS 18.37 31.88 15.04 71.26 521.05 562.50 19.27 -3.12%
EY 5.45 3.14 6.65 1.40 0.19 0.18 5.19 3.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.87 0.86 0.81 0.64 0.58 0.61 43.48%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 24/08/04 25/05/04 25/02/04 21/11/03 27/08/03 28/05/03 -
Price 1.68 1.55 1.32 1.23 1.30 1.01 0.78 -
P/RPS 2.89 5.22 1.95 2.74 5.06 8.44 0.81 132.95%
P/EPS 17.83 35.55 14.81 70.69 684.21 631.25 15.82 8.27%
EY 5.61 2.81 6.75 1.41 0.15 0.16 6.32 -7.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.97 0.85 0.80 0.84 0.65 0.50 60.64%

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