[SHL] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 36.29%
YoY- -33.23%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 111,896 84,661 40,359 77,923 65,724 55,367 24,615 173.15%
PBT 31,004 19,762 8,495 25,272 18,231 12,420 5,617 210.71%
Tax -7,592 -4,554 -1,995 -6,439 -4,396 -3,653 -1,708 169.12%
NP 23,412 15,208 6,500 18,833 13,835 8,767 3,909 228.01%
-
NP to SH 23,076 14,988 6,401 18,373 13,481 8,542 3,810 230.46%
-
Tax Rate 24.49% 23.04% 23.48% 25.48% 24.11% 29.41% 30.41% -
Total Cost 88,484 69,453 33,859 59,090 51,889 46,600 20,706 162.18%
-
Net Worth 566,570 556,885 564,148 556,885 549,621 544,461 553,299 1.58%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 566,570 556,885 564,148 556,885 549,621 544,461 553,299 1.58%
NOSH 242,124 242,124 242,124 242,124 242,124 241,983 242,675 -0.15%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 20.92% 17.96% 16.11% 24.17% 21.05% 15.83% 15.88% -
ROE 4.07% 2.69% 1.13% 3.30% 2.45% 1.57% 0.69% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 46.21 34.97 16.67 32.18 27.14 22.88 10.14 173.61%
EPS 9.53 6.19 2.64 7.59 5.57 3.53 1.57 230.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.30 2.33 2.30 2.27 2.25 2.28 1.73%
Adjusted Per Share Value based on latest NOSH - 242,124
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 46.24 34.98 16.68 32.20 27.16 22.88 10.17 173.19%
EPS 9.54 6.19 2.64 7.59 5.57 3.53 1.57 231.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3411 2.3011 2.3311 2.3011 2.2711 2.2497 2.2863 1.58%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.14 1.25 1.23 1.29 1.30 1.15 1.29 -
P/RPS 2.47 3.57 7.38 4.01 4.79 5.03 12.72 -66.29%
P/EPS 11.96 20.19 46.53 17.00 23.35 32.58 82.17 -72.16%
EY 8.36 4.95 2.15 5.88 4.28 3.07 1.22 258.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.53 0.56 0.57 0.51 0.57 -9.54%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 29/08/12 23/05/12 23/02/12 22/11/11 24/08/11 -
Price 1.30 1.25 1.31 1.30 1.25 1.25 1.35 -
P/RPS 2.81 3.57 7.86 4.04 4.60 5.46 13.31 -64.37%
P/EPS 13.64 20.19 49.55 17.13 22.45 35.41 85.99 -70.53%
EY 7.33 4.95 2.02 5.84 4.45 2.82 1.16 239.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.56 0.57 0.55 0.56 0.59 -3.40%

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