[SHL] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 28.31%
YoY- -48.91%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 87,591 47,656 181,731 148,634 112,674 47,922 245,461 -49.65%
PBT 11,418 8,671 35,866 25,176 19,373 13,341 64,803 -68.53%
Tax -2,498 -2,517 -10,130 -7,825 -5,641 -3,722 -18,653 -73.79%
NP 8,920 6,154 25,736 17,351 13,732 9,619 46,150 -66.53%
-
NP to SH 9,409 6,062 26,086 17,978 14,011 9,980 46,150 -65.32%
-
Tax Rate 21.88% 29.03% 28.24% 31.08% 29.12% 27.90% 28.78% -
Total Cost 78,671 41,502 155,995 131,283 98,942 38,303 199,311 -46.16%
-
Net Worth 454,728 451,012 445,666 416,179 425,895 423,907 414,042 6.44%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 454,728 451,012 445,666 416,179 425,895 423,907 414,042 6.44%
NOSH 241,876 242,480 242,209 241,965 241,986 242,233 242,130 -0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.18% 12.91% 14.16% 11.67% 12.19% 20.07% 18.80% -
ROE 2.07% 1.34% 5.85% 4.32% 3.29% 2.35% 11.15% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 36.21 19.65 75.03 61.43 46.56 19.78 101.38 -49.62%
EPS 3.89 2.50 10.77 7.43 5.79 4.12 19.06 -65.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.86 1.84 1.72 1.76 1.75 1.71 6.51%
Adjusted Per Share Value based on latest NOSH - 241,890
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 36.19 19.69 75.09 61.42 46.56 19.80 101.43 -49.66%
EPS 3.89 2.50 10.78 7.43 5.79 4.12 19.07 -65.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.879 1.8636 1.8415 1.7197 1.7598 1.7516 1.7108 6.44%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.99 1.20 1.20 1.19 1.42 1.57 1.81 -
P/RPS 2.73 6.11 1.60 1.94 3.05 7.94 1.79 32.46%
P/EPS 25.45 48.00 11.14 16.02 24.53 38.11 9.50 92.77%
EY 3.93 2.08 8.98 6.24 4.08 2.62 10.53 -48.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.65 0.69 0.81 0.90 1.06 -36.97%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 19/06/06 23/02/06 29/11/05 24/08/05 31/05/05 -
Price 0.91 0.99 1.20 1.21 1.32 1.44 1.73 -
P/RPS 2.51 5.04 1.60 1.97 2.83 7.28 1.71 29.12%
P/EPS 23.39 39.60 11.14 16.29 22.80 34.95 9.08 87.80%
EY 4.27 2.53 8.98 6.14 4.39 2.86 11.02 -46.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.65 0.70 0.75 0.82 1.01 -39.07%

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