[SHL] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 37.78%
YoY- 1.82%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 117,604 67,066 252,131 187,773 124,388 62,320 264,613 -41.73%
PBT 19,255 9,602 35,139 25,714 18,642 8,858 30,831 -26.91%
Tax -4,946 -2,383 -8,069 -6,367 -4,600 -1,857 -8,926 -32.51%
NP 14,309 7,219 27,070 19,347 14,042 7,001 21,905 -24.69%
-
NP to SH 14,097 7,118 27,070 19,347 14,042 7,001 21,905 -25.44%
-
Tax Rate 25.69% 24.82% 22.96% 24.76% 24.68% 20.96% 28.95% -
Total Cost 103,295 59,847 225,061 168,426 110,346 55,319 242,708 -43.39%
-
Net Worth 547,409 539,902 535,104 525,444 532,627 525,680 517,974 3.74%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 547,409 539,902 535,104 525,444 532,627 525,680 517,974 3.74%
NOSH 242,216 242,108 242,128 242,140 242,103 242,249 242,044 0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.17% 10.76% 10.74% 10.30% 11.29% 11.23% 8.28% -
ROE 2.58% 1.32% 5.06% 3.68% 2.64% 1.33% 4.23% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.55 27.70 104.13 77.55 51.38 25.73 109.32 -41.76%
EPS 5.82 2.94 11.18 7.99 5.80 2.89 9.05 -25.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.23 2.21 2.17 2.20 2.17 2.14 3.70%
Adjusted Per Share Value based on latest NOSH - 242,237
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.59 27.71 104.18 77.59 51.40 25.75 109.34 -41.73%
EPS 5.82 2.94 11.19 7.99 5.80 2.89 9.05 -25.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2619 2.2309 2.2111 2.1712 2.2008 2.1721 2.1403 3.74%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.19 1.22 1.23 1.11 1.37 1.27 1.11 -
P/RPS 2.45 4.40 1.18 1.43 2.67 4.94 1.02 79.25%
P/EPS 20.45 41.50 11.00 13.89 23.62 43.94 12.27 40.52%
EY 4.89 2.41 9.09 7.20 4.23 2.28 8.15 -28.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.56 0.51 0.62 0.59 0.52 1.27%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 26/05/10 24/02/10 24/11/09 25/08/09 26/05/09 -
Price 1.30 1.22 1.20 1.30 1.10 1.25 1.30 -
P/RPS 2.68 4.40 1.15 1.68 2.14 4.86 1.19 71.72%
P/EPS 22.34 41.50 10.73 16.27 18.97 43.25 14.36 34.22%
EY 4.48 2.41 9.32 6.15 5.27 2.31 6.96 -25.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.54 0.60 0.50 0.58 0.61 -3.30%

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