[SHL] QoQ Cumulative Quarter Result on 31-Mar-2002 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 27.17%
YoY- -54.86%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 168,307 132,982 47,577 171,595 133,847 85,114 45,296 139.32%
PBT 12,217 11,003 6,301 15,538 13,100 9,460 7,251 41.45%
Tax -7,093 -6,077 -3,773 -5,553 -5,248 -3,642 -3,072 74.42%
NP 5,124 4,926 2,528 9,985 7,852 5,818 4,179 14.51%
-
NP to SH 5,124 4,926 2,528 9,985 7,852 5,818 4,179 14.51%
-
Tax Rate 58.06% 55.23% 59.88% 35.74% 40.06% 38.50% 42.37% -
Total Cost 163,183 128,056 45,049 161,610 125,995 79,296 41,117 150.04%
-
Net Worth 365,180 367,072 366,845 360,517 361,530 369,038 368,956 -0.68%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 5,735 - - 11,325 11,297 - - -
Div Payout % 111.94% - - 113.42% 143.88% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 365,180 367,072 366,845 360,517 361,530 369,038 368,956 -0.68%
NOSH 191,194 190,193 190,075 188,752 188,297 188,284 188,243 1.03%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.04% 3.70% 5.31% 5.82% 5.87% 6.84% 9.23% -
ROE 1.40% 1.34% 0.69% 2.77% 2.17% 1.58% 1.13% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 88.03 69.92 25.03 90.91 71.08 45.20 24.06 136.88%
EPS 2.68 2.59 1.33 5.29 4.17 3.09 2.22 13.33%
DPS 3.00 0.00 0.00 6.00 6.00 0.00 0.00 -
NAPS 1.91 1.93 1.93 1.91 1.92 1.96 1.96 -1.70%
Adjusted Per Share Value based on latest NOSH - 188,761
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 69.51 54.92 19.65 70.87 55.28 35.15 18.71 139.30%
EPS 2.12 2.03 1.04 4.12 3.24 2.40 1.73 14.47%
DPS 2.37 0.00 0.00 4.68 4.67 0.00 0.00 -
NAPS 1.5082 1.5161 1.5151 1.489 1.4932 1.5242 1.5238 -0.68%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.21 1.20 1.52 1.21 1.20 1.15 1.27 -
P/RPS 1.37 1.72 6.07 1.33 1.69 2.54 5.28 -59.21%
P/EPS 45.15 46.33 114.29 22.87 28.78 37.22 57.21 -14.56%
EY 2.21 2.16 0.88 4.37 3.48 2.69 1.75 16.78%
DY 2.48 0.00 0.00 4.96 5.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.79 0.63 0.63 0.59 0.65 -2.05%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 28/11/02 28/08/02 30/05/02 26/02/02 29/11/01 24/08/01 -
Price 0.92 1.18 1.31 1.58 1.20 1.16 1.31 -
P/RPS 1.05 1.69 5.23 1.74 1.69 2.57 5.44 -66.50%
P/EPS 34.33 45.56 98.50 29.87 28.78 37.54 59.01 -30.24%
EY 2.91 2.19 1.02 3.35 3.48 2.66 1.69 43.51%
DY 3.26 0.00 0.00 3.80 5.00 0.00 0.00 -
P/NAPS 0.48 0.61 0.68 0.83 0.63 0.59 0.67 -19.88%

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