[SHL] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 36.78%
YoY- 1.64%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 65,724 55,367 24,615 190,069 154,444 117,604 67,066 -1.33%
PBT 18,231 12,420 5,617 37,488 27,652 19,255 9,602 53.15%
Tax -4,396 -3,653 -1,708 -9,505 -7,205 -4,946 -2,383 50.24%
NP 13,835 8,767 3,909 27,983 20,447 14,309 7,219 54.10%
-
NP to SH 13,481 8,542 3,810 27,515 20,116 14,097 7,118 52.89%
-
Tax Rate 24.11% 29.41% 30.41% 25.35% 26.06% 25.69% 24.82% -
Total Cost 51,889 46,600 20,706 162,086 133,997 103,295 59,847 -9.05%
-
Net Worth 549,621 544,461 553,299 547,393 539,815 547,409 539,902 1.19%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 549,621 544,461 553,299 547,393 539,815 547,409 539,902 1.19%
NOSH 242,124 241,983 242,675 242,209 242,069 242,216 242,108 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 21.05% 15.83% 15.88% 14.72% 13.24% 12.17% 10.76% -
ROE 2.45% 1.57% 0.69% 5.03% 3.73% 2.58% 1.32% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.14 22.88 10.14 78.47 63.80 48.55 27.70 -1.34%
EPS 5.57 3.53 1.57 11.36 8.31 5.82 2.94 52.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.25 2.28 2.26 2.23 2.26 2.23 1.18%
Adjusted Per Share Value based on latest NOSH - 241,797
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.16 22.88 10.17 78.54 63.82 48.59 27.71 -1.32%
EPS 5.57 3.53 1.57 11.37 8.31 5.82 2.94 52.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2711 2.2497 2.2863 2.2618 2.2305 2.2619 2.2309 1.19%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.30 1.15 1.29 1.53 1.25 1.19 1.22 -
P/RPS 4.79 5.03 12.72 1.95 1.96 2.45 4.40 5.80%
P/EPS 23.35 32.58 82.17 13.47 15.04 20.45 41.50 -31.77%
EY 4.28 3.07 1.22 7.42 6.65 4.89 2.41 46.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.57 0.68 0.56 0.53 0.55 2.40%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 24/08/11 24/05/11 22/02/11 29/11/10 24/08/10 -
Price 1.25 1.25 1.35 1.38 1.40 1.30 1.22 -
P/RPS 4.60 5.46 13.31 1.76 2.19 2.68 4.40 2.99%
P/EPS 22.45 35.41 85.99 12.15 16.85 22.34 41.50 -33.53%
EY 4.45 2.82 1.16 8.23 5.94 4.48 2.41 50.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.59 0.61 0.63 0.58 0.55 0.00%

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