[SHL] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 34.62%
YoY- 61.91%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 169,320 108,507 52,339 204,930 167,163 114,684 58,825 101.95%
PBT 77,947 49,746 23,106 74,530 54,394 32,763 13,207 225.53%
Tax -17,231 -12,229 -5,774 -18,225 -12,609 -8,028 -3,156 209.10%
NP 60,716 37,517 17,332 56,305 41,785 24,735 10,051 230.60%
-
NP to SH 60,324 37,251 17,191 55,819 41,465 24,494 9,934 231.75%
-
Tax Rate 22.11% 24.58% 24.99% 24.45% 23.18% 24.50% 23.90% -
Total Cost 108,604 70,990 35,007 148,625 125,378 89,949 48,774 70.27%
-
Net Worth 610,152 602,888 595,625 593,203 583,518 581,097 588,361 2.44%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 16,948 16,948 - 33,897 16,948 16,948 - -
Div Payout % 28.10% 45.50% - 60.73% 40.87% 69.20% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 610,152 602,888 595,625 593,203 583,518 581,097 588,361 2.44%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,124 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 35.86% 34.58% 33.11% 27.48% 25.00% 21.57% 17.09% -
ROE 9.89% 6.18% 2.89% 9.41% 7.11% 4.22% 1.69% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 69.93 44.81 21.62 84.64 69.04 47.37 24.30 101.93%
EPS 24.91 15.39 7.10 23.05 17.13 10.12 4.10 231.86%
DPS 7.00 7.00 0.00 14.00 7.00 7.00 0.00 -
NAPS 2.52 2.49 2.46 2.45 2.41 2.40 2.43 2.44%
Adjusted Per Share Value based on latest NOSH - 242,124
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 69.93 44.81 21.62 84.64 69.04 47.37 24.30 101.93%
EPS 24.91 15.39 7.10 23.05 17.13 10.12 4.10 231.86%
DPS 7.00 7.00 0.00 14.00 7.00 7.00 0.00 -
NAPS 2.52 2.49 2.46 2.45 2.41 2.40 2.43 2.44%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.95 3.61 2.22 2.15 2.07 1.99 1.63 -
P/RPS 4.22 8.06 10.27 2.54 3.00 4.20 6.71 -26.53%
P/EPS 11.84 23.46 31.27 9.33 12.09 19.67 39.73 -55.28%
EY 8.45 4.26 3.20 10.72 8.27 5.08 2.52 123.53%
DY 2.37 1.94 0.00 6.51 3.38 3.52 0.00 -
P/NAPS 1.17 1.45 0.90 0.88 0.86 0.83 0.67 44.86%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 27/08/14 28/05/14 26/02/14 21/11/13 29/08/13 -
Price 3.35 3.63 3.14 2.30 2.13 2.11 1.90 -
P/RPS 4.79 8.10 14.53 2.72 3.09 4.45 7.82 -27.81%
P/EPS 13.45 23.59 44.22 9.98 12.44 20.86 46.31 -56.04%
EY 7.44 4.24 2.26 10.02 8.04 4.79 2.16 127.56%
DY 2.09 1.93 0.00 6.09 3.29 3.32 0.00 -
P/NAPS 1.33 1.46 1.28 0.94 0.88 0.88 0.78 42.58%

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