[SHL] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -59.61%
YoY- -67.16%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 47,656 33,097 35,960 64,752 47,922 33,317 71,339 -23.63%
PBT 8,671 10,690 5,803 6,032 13,341 14,350 18,041 -38.72%
Tax -2,517 -2,305 -2,184 -1,919 -3,722 -3,387 -5,673 -41.91%
NP 6,154 8,385 3,619 4,113 9,619 10,963 12,368 -37.28%
-
NP to SH 6,062 8,108 3,967 4,031 9,980 10,963 12,368 -37.91%
-
Tax Rate 29.03% 21.56% 37.64% 31.81% 27.90% 23.60% 31.45% -
Total Cost 41,502 24,712 32,341 60,639 38,303 22,354 58,971 -20.93%
-
Net Worth 451,012 445,334 416,051 427,383 423,907 413,835 401,778 8.03%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 451,012 445,334 416,051 427,383 423,907 413,835 401,778 8.03%
NOSH 242,480 242,029 241,890 242,831 242,233 242,008 242,035 0.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.91% 25.33% 10.06% 6.35% 20.07% 32.91% 17.34% -
ROE 1.34% 1.82% 0.95% 0.94% 2.35% 2.65% 3.08% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.65 13.67 14.87 26.67 19.78 13.77 29.47 -23.73%
EPS 2.50 3.35 1.64 1.66 4.12 4.53 5.11 -37.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.84 1.72 1.76 1.75 1.71 1.66 7.90%
Adjusted Per Share Value based on latest NOSH - 242,831
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.68 13.67 14.85 26.74 19.79 13.76 29.46 -23.63%
EPS 2.50 3.35 1.64 1.66 4.12 4.53 5.11 -37.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8627 1.8393 1.7183 1.7651 1.7508 1.7092 1.6594 8.03%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.20 1.20 1.19 1.42 1.57 1.81 1.71 -
P/RPS 6.11 8.78 8.00 5.33 7.94 13.15 5.80 3.54%
P/EPS 48.00 35.82 72.56 85.54 38.11 39.96 33.46 27.28%
EY 2.08 2.79 1.38 1.17 2.62 2.50 2.99 -21.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.69 0.81 0.90 1.06 1.03 -26.48%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 19/06/06 23/02/06 29/11/05 24/08/05 31/05/05 24/02/05 -
Price 0.99 1.20 1.21 1.32 1.44 1.73 1.87 -
P/RPS 5.04 8.78 8.14 4.95 7.28 12.57 6.34 -14.22%
P/EPS 39.60 35.82 73.78 79.52 34.95 38.19 36.59 5.42%
EY 2.53 2.79 1.36 1.26 2.86 2.62 2.73 -4.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.70 0.75 0.82 1.01 1.13 -39.71%

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