[SHL] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 69.29%
YoY- 79.69%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 108,507 52,339 204,930 167,163 114,684 58,825 182,114 -29.17%
PBT 49,746 23,106 74,530 54,394 32,763 13,207 47,031 3.80%
Tax -12,229 -5,774 -18,225 -12,609 -8,028 -3,156 -12,101 0.70%
NP 37,517 17,332 56,305 41,785 24,735 10,051 34,930 4.87%
-
NP to SH 37,251 17,191 55,819 41,465 24,494 9,934 34,475 5.29%
-
Tax Rate 24.58% 24.99% 24.45% 23.18% 24.50% 23.90% 25.73% -
Total Cost 70,990 35,007 148,625 125,378 89,949 48,774 147,184 -38.47%
-
Net Worth 602,888 595,625 593,203 583,518 581,097 588,361 576,255 3.05%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 16,948 - 33,897 16,948 16,948 - - -
Div Payout % 45.50% - 60.73% 40.87% 69.20% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 602,888 595,625 593,203 583,518 581,097 588,361 576,255 3.05%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,124 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 34.58% 33.11% 27.48% 25.00% 21.57% 17.09% 19.18% -
ROE 6.18% 2.89% 9.41% 7.11% 4.22% 1.69% 5.98% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 44.81 21.62 84.64 69.04 47.37 24.30 75.22 -29.17%
EPS 15.39 7.10 23.05 17.13 10.12 4.10 14.24 5.30%
DPS 7.00 0.00 14.00 7.00 7.00 0.00 0.00 -
NAPS 2.49 2.46 2.45 2.41 2.40 2.43 2.38 3.05%
Adjusted Per Share Value based on latest NOSH - 242,124
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 44.84 21.63 84.68 69.07 47.39 24.31 75.25 -29.16%
EPS 15.39 7.10 23.06 17.13 10.12 4.10 14.25 5.25%
DPS 7.00 0.00 14.01 7.00 7.00 0.00 0.00 -
NAPS 2.4912 2.4611 2.4511 2.4111 2.4011 2.4311 2.3811 3.05%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.61 2.22 2.15 2.07 1.99 1.63 1.32 -
P/RPS 8.06 10.27 2.54 3.00 4.20 6.71 1.75 176.56%
P/EPS 23.46 31.27 9.33 12.09 19.67 39.73 9.27 85.60%
EY 4.26 3.20 10.72 8.27 5.08 2.52 10.79 -46.15%
DY 1.94 0.00 6.51 3.38 3.52 0.00 0.00 -
P/NAPS 1.45 0.90 0.88 0.86 0.83 0.67 0.55 90.72%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 26/02/14 21/11/13 29/08/13 30/05/13 -
Price 3.63 3.14 2.30 2.13 2.11 1.90 1.55 -
P/RPS 8.10 14.53 2.72 3.09 4.45 7.82 2.06 148.91%
P/EPS 23.59 44.22 9.98 12.44 20.86 46.31 10.89 67.33%
EY 4.24 2.26 10.02 8.04 4.79 2.16 9.19 -40.26%
DY 1.93 0.00 6.09 3.29 3.32 0.00 0.00 -
P/NAPS 1.46 1.28 0.94 0.88 0.88 0.78 0.65 71.42%

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