[SHL] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -83.07%
YoY- -97.29%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 71,823 52,240 48,158 31,958 28,712 63,629 35,325 60.56%
PBT 15,033 18,499 4,518 842 1,666 13,249 1,214 436.06%
Tax -4,487 -1,132 -752 -777 -1,282 -6,528 -1,016 169.42%
NP 10,546 17,367 3,766 65 384 6,721 198 1319.05%
-
NP to SH 10,546 16,984 3,766 65 384 6,721 198 1319.05%
-
Tax Rate 29.85% 6.12% 16.64% 92.28% 76.95% 49.27% 83.69% -
Total Cost 61,277 34,873 44,392 31,893 28,328 56,908 35,127 44.96%
-
Net Worth 387,009 367,157 369,357 335,833 371,999 376,856 378,179 1.55%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 5,939 -
Div Payout % - - - - - - 3,000.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 387,009 367,157 369,357 335,833 371,999 376,856 378,179 1.55%
NOSH 241,880 236,875 241,410 216,666 240,000 240,035 197,999 14.29%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 14.68% 33.24% 7.82% 0.20% 1.34% 10.56% 0.56% -
ROE 2.73% 4.63% 1.02% 0.02% 0.10% 1.78% 0.05% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 29.69 22.05 19.95 14.75 11.96 26.51 17.84 40.47%
EPS 4.36 7.17 1.56 0.03 0.16 2.80 0.10 1141.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.60 1.55 1.53 1.55 1.55 1.57 1.91 -11.14%
Adjusted Per Share Value based on latest NOSH - 216,666
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 29.66 21.58 19.89 13.20 11.86 26.28 14.59 60.54%
EPS 4.36 7.01 1.56 0.03 0.16 2.78 0.08 1340.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.45 -
NAPS 1.5984 1.5164 1.5255 1.387 1.5364 1.5565 1.5619 1.55%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.39 1.34 1.24 0.99 0.90 0.95 1.21 -
P/RPS 4.68 6.08 6.22 6.71 7.52 3.58 6.78 -21.91%
P/EPS 31.88 18.69 79.49 3,300.00 562.50 33.93 1,210.00 -91.16%
EY 3.14 5.35 1.26 0.03 0.18 2.95 0.08 1057.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.48 -
P/NAPS 0.87 0.86 0.81 0.64 0.58 0.61 0.63 24.03%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 25/05/04 25/02/04 21/11/03 27/08/03 28/05/03 26/02/03 -
Price 1.55 1.32 1.23 1.30 1.01 0.78 0.92 -
P/RPS 5.22 5.99 6.17 8.81 8.44 2.94 5.16 0.77%
P/EPS 35.55 18.41 78.85 4,333.33 631.25 27.86 920.00 -88.59%
EY 2.81 5.43 1.27 0.02 0.16 3.59 0.11 769.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.26 -
P/NAPS 0.97 0.85 0.80 0.84 0.65 0.50 0.48 59.90%

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