[SHL] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 5693.85%
YoY- 1802.02%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 68,982 71,823 52,240 48,158 31,958 28,712 63,629 5.51%
PBT 17,379 15,033 18,499 4,518 842 1,666 13,249 19.76%
Tax -5,106 -4,487 -1,132 -752 -777 -1,282 -6,528 -15.06%
NP 12,273 10,546 17,367 3,766 65 384 6,721 49.23%
-
NP to SH 12,273 10,546 16,984 3,766 65 384 6,721 49.23%
-
Tax Rate 29.38% 29.85% 6.12% 16.64% 92.28% 76.95% 49.27% -
Total Cost 56,709 61,277 34,873 44,392 31,893 28,328 56,908 -0.23%
-
Net Worth 399,417 387,009 367,157 369,357 335,833 371,999 376,856 3.94%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 399,417 387,009 367,157 369,357 335,833 371,999 376,856 3.94%
NOSH 242,070 241,880 236,875 241,410 216,666 240,000 240,035 0.56%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 17.79% 14.68% 33.24% 7.82% 0.20% 1.34% 10.56% -
ROE 3.07% 2.73% 4.63% 1.02% 0.02% 0.10% 1.78% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 28.50 29.69 22.05 19.95 14.75 11.96 26.51 4.92%
EPS 5.07 4.36 7.17 1.56 0.03 0.16 2.80 48.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.60 1.55 1.53 1.55 1.55 1.57 3.35%
Adjusted Per Share Value based on latest NOSH - 241,410
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 28.50 29.68 21.59 19.90 13.21 11.86 26.29 5.51%
EPS 5.07 4.36 7.02 1.56 0.03 0.16 2.78 49.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6504 1.5991 1.5171 1.5262 1.3877 1.5371 1.5572 3.94%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.73 1.39 1.34 1.24 0.99 0.90 0.95 -
P/RPS 6.07 4.68 6.08 6.22 6.71 7.52 3.58 42.05%
P/EPS 34.12 31.88 18.69 79.49 3,300.00 562.50 33.93 0.37%
EY 2.93 3.14 5.35 1.26 0.03 0.18 2.95 -0.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.87 0.86 0.81 0.64 0.58 0.61 43.48%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 24/08/04 25/05/04 25/02/04 21/11/03 27/08/03 28/05/03 -
Price 1.68 1.55 1.32 1.23 1.30 1.01 0.78 -
P/RPS 5.90 5.22 5.99 6.17 8.81 8.44 2.94 58.89%
P/EPS 33.14 35.55 18.41 78.85 4,333.33 631.25 27.86 12.23%
EY 3.02 2.81 5.43 1.27 0.02 0.16 3.59 -10.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.97 0.85 0.80 0.84 0.65 0.50 60.64%

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