[SHL] QoQ Quarter Result on 30-Jun-2002 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 18.52%
YoY- -39.51%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 63,629 35,325 85,405 47,577 37,748 48,733 39,818 36.72%
PBT 13,249 1,214 4,702 6,301 2,438 3,640 2,209 230.47%
Tax -6,528 -1,016 -2,304 -3,773 -305 -1,606 -570 408.84%
NP 6,721 198 2,398 2,528 2,133 2,034 1,639 156.41%
-
NP to SH 6,721 198 2,398 2,528 2,133 2,034 1,639 156.41%
-
Tax Rate 49.27% 83.69% 49.00% 59.88% 12.51% 44.12% 25.80% -
Total Cost 56,908 35,127 83,007 45,049 35,615 46,699 38,179 30.51%
-
Net Worth 376,856 378,179 367,312 366,845 360,533 361,599 369,245 1.37%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 5,939 - - - 11,299 - -
Div Payout % - 3,000.00% - - - 555.56% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 376,856 378,179 367,312 366,845 360,533 361,599 369,245 1.37%
NOSH 240,035 197,999 190,317 190,075 188,761 188,333 188,390 17.54%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 10.56% 0.56% 2.81% 5.31% 5.65% 4.17% 4.12% -
ROE 1.78% 0.05% 0.65% 0.69% 0.59% 0.56% 0.44% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 26.51 17.84 44.88 25.03 20.00 25.88 21.14 16.30%
EPS 2.80 0.10 1.26 1.33 1.13 1.08 0.87 118.13%
DPS 0.00 3.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.57 1.91 1.93 1.93 1.91 1.92 1.96 -13.76%
Adjusted Per Share Value based on latest NOSH - 190,075
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 26.28 14.59 35.27 19.65 15.59 20.13 16.45 36.69%
EPS 2.78 0.08 0.99 1.04 0.88 0.84 0.68 155.89%
DPS 0.00 2.45 0.00 0.00 0.00 4.67 0.00 -
NAPS 1.5565 1.5619 1.517 1.5151 1.489 1.4935 1.525 1.37%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.95 1.21 1.20 1.52 1.21 1.20 1.15 -
P/RPS 3.58 6.78 2.67 6.07 6.05 4.64 5.44 -24.36%
P/EPS 33.93 1,210.00 95.24 114.29 107.08 111.11 132.18 -59.64%
EY 2.95 0.08 1.05 0.88 0.93 0.90 0.76 147.19%
DY 0.00 2.48 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.61 0.63 0.62 0.79 0.63 0.63 0.59 2.24%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 26/02/03 28/11/02 28/08/02 30/05/02 26/02/02 29/11/01 -
Price 0.78 0.92 1.18 1.31 1.58 1.20 1.16 -
P/RPS 2.94 5.16 2.63 5.23 7.90 4.64 5.49 -34.07%
P/EPS 27.86 920.00 93.65 98.50 139.82 111.11 133.33 -64.82%
EY 3.59 0.11 1.07 1.02 0.72 0.90 0.75 184.29%
DY 0.00 3.26 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.50 0.48 0.61 0.68 0.83 0.63 0.59 -10.45%

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