[SHL] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 49.4%
YoY- 87.64%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 167,163 114,684 58,825 182,114 111,896 84,661 40,359 157.24%
PBT 54,394 32,763 13,207 47,031 31,004 19,762 8,495 243.65%
Tax -12,609 -8,028 -3,156 -12,101 -7,592 -4,554 -1,995 240.69%
NP 41,785 24,735 10,051 34,930 23,412 15,208 6,500 244.56%
-
NP to SH 41,465 24,494 9,934 34,475 23,076 14,988 6,401 246.32%
-
Tax Rate 23.18% 24.50% 23.90% 25.73% 24.49% 23.04% 23.48% -
Total Cost 125,378 89,949 48,774 147,184 88,484 69,453 33,859 138.77%
-
Net Worth 583,518 581,097 588,361 576,255 566,570 556,885 564,148 2.26%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 16,948 16,948 - - - - - -
Div Payout % 40.87% 69.20% - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 583,518 581,097 588,361 576,255 566,570 556,885 564,148 2.26%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,124 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 25.00% 21.57% 17.09% 19.18% 20.92% 17.96% 16.11% -
ROE 7.11% 4.22% 1.69% 5.98% 4.07% 2.69% 1.13% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 69.04 47.37 24.30 75.22 46.21 34.97 16.67 157.22%
EPS 17.13 10.12 4.10 14.24 9.53 6.19 2.64 246.70%
DPS 7.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.40 2.43 2.38 2.34 2.30 2.33 2.26%
Adjusted Per Share Value based on latest NOSH - 242,124
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 69.07 47.39 24.31 75.25 46.24 34.98 16.68 157.20%
EPS 17.13 10.12 4.10 14.25 9.54 6.19 2.64 246.70%
DPS 7.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4111 2.4011 2.4311 2.3811 2.3411 2.3011 2.3311 2.26%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.07 1.99 1.63 1.32 1.14 1.25 1.23 -
P/RPS 3.00 4.20 6.71 1.75 2.47 3.57 7.38 -45.03%
P/EPS 12.09 19.67 39.73 9.27 11.96 20.19 46.53 -59.18%
EY 8.27 5.08 2.52 10.79 8.36 4.95 2.15 144.89%
DY 3.38 3.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.83 0.67 0.55 0.49 0.54 0.53 37.96%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 21/11/13 29/08/13 30/05/13 27/02/13 27/11/12 29/08/12 -
Price 2.13 2.11 1.90 1.55 1.30 1.25 1.31 -
P/RPS 3.09 4.45 7.82 2.06 2.81 3.57 7.86 -46.24%
P/EPS 12.44 20.86 46.31 10.89 13.64 20.19 49.55 -60.10%
EY 8.04 4.79 2.16 9.19 7.33 4.95 2.02 150.52%
DY 3.29 3.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 0.78 0.65 0.56 0.54 0.56 35.05%

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