[SHL] QoQ Quarter Result on 30-Sep-2001 [#2]

Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -60.78%
YoY- -71.02%
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 47,577 37,748 48,733 39,818 45,296 42,420 47,839 -0.36%
PBT 6,301 2,438 3,640 2,209 7,251 6,865 10,369 -28.32%
Tax -3,773 -305 -1,606 -570 -3,072 -2,238 -2,275 40.24%
NP 2,528 2,133 2,034 1,639 4,179 4,627 8,094 -54.06%
-
NP to SH 2,528 2,133 2,034 1,639 4,179 4,627 8,094 -54.06%
-
Tax Rate 59.88% 12.51% 44.12% 25.80% 42.37% 32.60% 21.94% -
Total Cost 45,049 35,615 46,699 38,179 41,117 37,793 39,745 8.73%
-
Net Worth 366,845 360,533 361,599 369,245 368,956 370,536 374,582 -1.38%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 11,299 - - 11,285 - -
Div Payout % - - 555.56% - - 243.90% - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 366,845 360,533 361,599 369,245 368,956 370,536 374,582 -1.38%
NOSH 190,075 188,761 188,333 188,390 188,243 188,089 188,232 0.65%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 5.31% 5.65% 4.17% 4.12% 9.23% 10.91% 16.92% -
ROE 0.69% 0.59% 0.56% 0.44% 1.13% 1.25% 2.16% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 25.03 20.00 25.88 21.14 24.06 22.55 25.41 -1.00%
EPS 1.33 1.13 1.08 0.87 2.22 2.46 4.30 -54.36%
DPS 0.00 0.00 6.00 0.00 0.00 6.00 0.00 -
NAPS 1.93 1.91 1.92 1.96 1.96 1.97 1.99 -2.02%
Adjusted Per Share Value based on latest NOSH - 188,390
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 19.66 15.60 20.14 16.45 18.72 17.53 19.77 -0.37%
EPS 1.04 0.88 0.84 0.68 1.73 1.91 3.34 -54.15%
DPS 0.00 0.00 4.67 0.00 0.00 4.66 0.00 -
NAPS 1.5158 1.4897 1.4941 1.5257 1.5245 1.5311 1.5478 -1.38%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.52 1.21 1.20 1.15 1.27 1.05 1.51 -
P/RPS 6.07 6.05 4.64 5.44 5.28 4.66 5.94 1.45%
P/EPS 114.29 107.08 111.11 132.18 57.21 42.68 35.12 120.07%
EY 0.88 0.93 0.90 0.76 1.75 2.34 2.85 -54.41%
DY 0.00 0.00 5.00 0.00 0.00 5.71 0.00 -
P/NAPS 0.79 0.63 0.63 0.59 0.65 0.53 0.76 2.62%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 30/05/02 26/02/02 29/11/01 24/08/01 23/05/01 27/02/01 -
Price 1.31 1.58 1.20 1.16 1.31 1.15 1.25 -
P/RPS 5.23 7.90 4.64 5.49 5.44 5.10 4.92 4.16%
P/EPS 98.50 139.82 111.11 133.33 59.01 46.75 29.07 126.09%
EY 1.02 0.72 0.90 0.75 1.69 2.14 3.44 -55.63%
DY 0.00 0.00 5.00 0.00 0.00 5.22 0.00 -
P/NAPS 0.68 0.83 0.63 0.59 0.67 0.58 0.63 5.23%

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