[SHL] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 46.57%
YoY- 69.56%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 52,339 37,767 52,479 55,859 58,825 70,218 27,235 54.75%
PBT 23,106 20,136 21,631 19,556 13,207 16,027 11,242 61.86%
Tax -5,774 -5,616 -4,581 -4,872 -3,156 -4,509 -3,038 53.61%
NP 17,332 14,520 17,050 14,684 10,051 11,518 8,204 64.87%
-
NP to SH 17,191 14,354 16,971 14,560 9,934 11,399 8,088 65.54%
-
Tax Rate 24.99% 27.89% 21.18% 24.91% 23.90% 28.13% 27.02% -
Total Cost 35,007 23,247 35,429 41,175 48,774 58,700 19,031 50.29%
-
Net Worth 595,625 593,203 583,518 581,097 588,361 576,255 566,570 3.39%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 16,948 - 16,948 - - - -
Div Payout % - 118.08% - 116.41% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 595,625 593,203 583,518 581,097 588,361 576,255 566,570 3.39%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,124 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 33.11% 38.45% 32.49% 26.29% 17.09% 16.40% 30.12% -
ROE 2.89% 2.42% 2.91% 2.51% 1.69% 1.98% 1.43% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.62 15.60 21.67 23.07 24.30 29.00 11.25 54.75%
EPS 7.10 5.93 7.01 6.01 4.10 4.71 3.34 65.55%
DPS 0.00 7.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.46 2.45 2.41 2.40 2.43 2.38 2.34 3.39%
Adjusted Per Share Value based on latest NOSH - 242,124
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.63 15.61 21.68 23.08 24.31 29.01 11.25 54.80%
EPS 7.10 5.93 7.01 6.02 4.10 4.71 3.34 65.55%
DPS 0.00 7.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.4611 2.4511 2.4111 2.4011 2.4311 2.3811 2.3411 3.39%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.22 2.15 2.07 1.99 1.63 1.32 1.14 -
P/RPS 10.27 13.78 9.55 8.63 6.71 4.55 10.13 0.92%
P/EPS 31.27 36.27 29.53 33.09 39.73 28.04 34.13 -5.68%
EY 3.20 2.76 3.39 3.02 2.52 3.57 2.93 6.06%
DY 0.00 3.26 0.00 3.52 0.00 0.00 0.00 -
P/NAPS 0.90 0.88 0.86 0.83 0.67 0.55 0.49 50.14%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 21/11/13 29/08/13 30/05/13 27/02/13 -
Price 3.14 2.30 2.13 2.11 1.90 1.55 1.30 -
P/RPS 14.53 14.75 9.83 9.15 7.82 5.34 11.56 16.51%
P/EPS 44.22 38.80 30.39 35.09 46.31 32.92 38.92 8.90%
EY 2.26 2.58 3.29 2.85 2.16 3.04 2.57 -8.23%
DY 0.00 3.04 0.00 3.32 0.00 0.00 0.00 -
P/NAPS 1.28 0.94 0.88 0.88 0.78 0.65 0.56 73.78%

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