[SHL] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 31.16%
YoY- 117.7%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 148,634 112,674 47,922 245,461 212,144 140,805 71,823 62.17%
PBT 25,176 19,373 13,341 64,803 50,453 32,412 15,033 40.89%
Tax -7,825 -5,641 -3,722 -18,653 -15,266 -9,593 -4,487 44.73%
NP 17,351 13,732 9,619 46,150 35,187 22,819 10,546 39.23%
-
NP to SH 17,978 14,011 9,980 46,150 35,187 22,819 10,546 42.56%
-
Tax Rate 31.08% 29.12% 27.90% 28.78% 30.26% 29.60% 29.85% -
Total Cost 131,283 98,942 38,303 199,311 176,957 117,986 61,277 65.96%
-
Net Worth 416,179 425,895 423,907 414,042 401,998 399,695 387,009 4.94%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 416,179 425,895 423,907 414,042 401,998 399,695 387,009 4.94%
NOSH 241,965 241,986 242,233 242,130 242,167 242,239 241,880 0.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.67% 12.19% 20.07% 18.80% 16.59% 16.21% 14.68% -
ROE 4.32% 3.29% 2.35% 11.15% 8.75% 5.71% 2.73% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 61.43 46.56 19.78 101.38 87.60 58.13 29.69 62.15%
EPS 7.43 5.79 4.12 19.06 14.53 9.42 4.36 42.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.76 1.75 1.71 1.66 1.65 1.60 4.92%
Adjusted Per Share Value based on latest NOSH - 242,008
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 61.42 46.56 19.80 101.43 87.66 58.18 29.68 62.17%
EPS 7.43 5.79 4.12 19.07 14.54 9.43 4.36 42.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7197 1.7598 1.7516 1.7108 1.6611 1.6516 1.5991 4.95%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.19 1.42 1.57 1.81 1.71 1.73 1.39 -
P/RPS 1.94 3.05 7.94 1.79 1.95 2.98 4.68 -44.31%
P/EPS 16.02 24.53 38.11 9.50 11.77 18.37 31.88 -36.71%
EY 6.24 4.08 2.62 10.53 8.50 5.45 3.14 57.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.81 0.90 1.06 1.03 1.05 0.87 -14.28%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 29/11/05 24/08/05 31/05/05 24/02/05 23/11/04 24/08/04 -
Price 1.21 1.32 1.44 1.73 1.87 1.68 1.55 -
P/RPS 1.97 2.83 7.28 1.71 2.13 2.89 5.22 -47.68%
P/EPS 16.29 22.80 34.95 9.08 12.87 17.83 35.55 -40.47%
EY 6.14 4.39 2.86 11.02 7.77 5.61 2.81 68.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.82 1.01 1.13 1.02 0.97 -19.49%

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