[SHL] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -37.91%
YoY- 2646.35%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 33,317 71,339 68,982 71,823 52,240 48,158 31,958 2.81%
PBT 14,350 18,041 17,379 15,033 18,499 4,518 842 561.11%
Tax -3,387 -5,673 -5,106 -4,487 -1,132 -752 -777 166.60%
NP 10,963 12,368 12,273 10,546 17,367 3,766 65 2943.14%
-
NP to SH 10,963 12,368 12,273 10,546 16,984 3,766 65 2943.14%
-
Tax Rate 23.60% 31.45% 29.38% 29.85% 6.12% 16.64% 92.28% -
Total Cost 22,354 58,971 56,709 61,277 34,873 44,392 31,893 -21.07%
-
Net Worth 413,835 401,778 399,417 387,009 367,157 369,357 335,833 14.92%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 413,835 401,778 399,417 387,009 367,157 369,357 335,833 14.92%
NOSH 242,008 242,035 242,070 241,880 236,875 241,410 216,666 7.64%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 32.91% 17.34% 17.79% 14.68% 33.24% 7.82% 0.20% -
ROE 2.65% 3.08% 3.07% 2.73% 4.63% 1.02% 0.02% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 13.77 29.47 28.50 29.69 22.05 19.95 14.75 -4.47%
EPS 4.53 5.11 5.07 4.36 7.17 1.56 0.03 2727.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.66 1.65 1.60 1.55 1.53 1.55 6.76%
Adjusted Per Share Value based on latest NOSH - 241,880
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 13.77 29.48 28.50 29.68 21.59 19.90 13.21 2.80%
EPS 4.53 5.11 5.07 4.36 7.02 1.56 0.03 2727.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.6602 1.6504 1.5991 1.5171 1.5262 1.3877 14.92%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.81 1.71 1.73 1.39 1.34 1.24 0.99 -
P/RPS 13.15 5.80 6.07 4.68 6.08 6.22 6.71 56.53%
P/EPS 39.96 33.46 34.12 31.88 18.69 79.49 3,300.00 -94.71%
EY 2.50 2.99 2.93 3.14 5.35 1.26 0.03 1802.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.03 1.05 0.87 0.86 0.81 0.64 39.94%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 24/02/05 23/11/04 24/08/04 25/05/04 25/02/04 21/11/03 -
Price 1.73 1.87 1.68 1.55 1.32 1.23 1.30 -
P/RPS 12.57 6.34 5.90 5.22 5.99 6.17 8.81 26.71%
P/EPS 38.19 36.59 33.14 35.55 18.41 78.85 4,333.33 -95.72%
EY 2.62 2.73 3.02 2.81 5.43 1.27 0.02 2471.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.13 1.02 0.97 0.85 0.80 0.84 13.06%

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