[SHL] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 54.2%
YoY- 734.8%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 112,674 47,922 245,461 212,144 140,805 71,823 161,068 -21.17%
PBT 19,373 13,341 64,803 50,453 32,412 15,033 25,525 -16.78%
Tax -5,641 -3,722 -18,653 -15,266 -9,593 -4,487 -3,943 26.93%
NP 13,732 9,619 46,150 35,187 22,819 10,546 21,582 -26.00%
-
NP to SH 14,011 9,980 46,150 35,187 22,819 10,546 21,199 -24.10%
-
Tax Rate 29.12% 27.90% 28.78% 30.26% 29.60% 29.85% 15.45% -
Total Cost 98,942 38,303 199,311 176,957 117,986 61,277 139,486 -20.44%
-
Net Worth 425,895 423,907 414,042 401,998 399,695 387,009 368,781 10.06%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 425,895 423,907 414,042 401,998 399,695 387,009 368,781 10.06%
NOSH 241,986 242,233 242,130 242,167 242,239 241,880 237,923 1.13%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.19% 20.07% 18.80% 16.59% 16.21% 14.68% 13.40% -
ROE 3.29% 2.35% 11.15% 8.75% 5.71% 2.73% 5.75% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 46.56 19.78 101.38 87.60 58.13 29.69 67.70 -22.06%
EPS 5.79 4.12 19.06 14.53 9.42 4.36 8.91 -24.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.75 1.71 1.66 1.65 1.60 1.55 8.83%
Adjusted Per Share Value based on latest NOSH - 242,035
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 46.56 19.80 101.43 87.66 58.18 29.68 66.55 -21.17%
EPS 5.79 4.12 19.07 14.54 9.43 4.36 8.76 -24.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7598 1.7516 1.7108 1.6611 1.6516 1.5991 1.5238 10.06%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.42 1.57 1.81 1.71 1.73 1.39 1.34 -
P/RPS 3.05 7.94 1.79 1.95 2.98 4.68 1.98 33.34%
P/EPS 24.53 38.11 9.50 11.77 18.37 31.88 15.04 38.51%
EY 4.08 2.62 10.53 8.50 5.45 3.14 6.65 -27.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.90 1.06 1.03 1.05 0.87 0.86 -3.91%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 24/08/05 31/05/05 24/02/05 23/11/04 24/08/04 25/05/04 -
Price 1.32 1.44 1.73 1.87 1.68 1.55 1.32 -
P/RPS 2.83 7.28 1.71 2.13 2.89 5.22 1.95 28.15%
P/EPS 22.80 34.95 9.08 12.87 17.83 35.55 14.81 33.29%
EY 4.39 2.86 11.02 7.77 5.61 2.81 6.75 -24.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.82 1.01 1.13 1.02 0.97 0.85 -7.99%

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