[SHL] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -12.85%
YoY- 55.19%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 37,767 52,479 55,859 58,825 70,218 27,235 44,302 -10.10%
PBT 20,136 21,631 19,556 13,207 16,027 11,242 11,267 47.32%
Tax -5,616 -4,581 -4,872 -3,156 -4,509 -3,038 -2,559 68.95%
NP 14,520 17,050 14,684 10,051 11,518 8,204 8,708 40.65%
-
NP to SH 14,354 16,971 14,560 9,934 11,399 8,088 8,587 40.89%
-
Tax Rate 27.89% 21.18% 24.91% 23.90% 28.13% 27.02% 22.71% -
Total Cost 23,247 35,429 41,175 48,774 58,700 19,031 35,594 -24.74%
-
Net Worth 593,203 583,518 581,097 588,361 576,255 566,570 556,885 4.30%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 16,948 - 16,948 - - - - -
Div Payout % 118.08% - 116.41% - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 593,203 583,518 581,097 588,361 576,255 566,570 556,885 4.30%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,124 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 38.45% 32.49% 26.29% 17.09% 16.40% 30.12% 19.66% -
ROE 2.42% 2.91% 2.51% 1.69% 1.98% 1.43% 1.54% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.60 21.67 23.07 24.30 29.00 11.25 18.30 -10.10%
EPS 5.93 7.01 6.01 4.10 4.71 3.34 3.55 40.82%
DPS 7.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.41 2.40 2.43 2.38 2.34 2.30 4.30%
Adjusted Per Share Value based on latest NOSH - 242,124
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.60 21.67 23.07 24.30 29.00 11.25 18.30 -10.10%
EPS 5.93 7.01 6.01 4.10 4.71 3.34 3.55 40.82%
DPS 7.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.41 2.40 2.43 2.38 2.34 2.30 4.30%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.15 2.07 1.99 1.63 1.32 1.14 1.25 -
P/RPS 13.78 9.55 8.63 6.71 4.55 10.13 6.83 59.73%
P/EPS 36.27 29.53 33.09 39.73 28.04 34.13 35.25 1.92%
EY 2.76 3.39 3.02 2.52 3.57 2.93 2.84 -1.88%
DY 3.26 0.00 3.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.86 0.83 0.67 0.55 0.49 0.54 38.52%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 21/11/13 29/08/13 30/05/13 27/02/13 27/11/12 -
Price 2.30 2.13 2.11 1.90 1.55 1.30 1.25 -
P/RPS 14.75 9.83 9.15 7.82 5.34 11.56 6.83 67.15%
P/EPS 38.80 30.39 35.09 46.31 32.92 38.92 35.25 6.61%
EY 2.58 3.29 2.85 2.16 3.04 2.57 2.84 -6.20%
DY 3.04 0.00 3.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.88 0.88 0.78 0.65 0.56 0.54 44.75%

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