[SHL] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 0.77%
YoY- 228.41%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 64,752 47,922 33,317 71,339 68,982 71,823 52,240 15.37%
PBT 6,032 13,341 14,350 18,041 17,379 15,033 18,499 -52.59%
Tax -1,919 -3,722 -3,387 -5,673 -5,106 -4,487 -1,132 42.12%
NP 4,113 9,619 10,963 12,368 12,273 10,546 17,367 -61.68%
-
NP to SH 4,031 9,980 10,963 12,368 12,273 10,546 16,984 -61.63%
-
Tax Rate 31.81% 27.90% 23.60% 31.45% 29.38% 29.85% 6.12% -
Total Cost 60,639 38,303 22,354 58,971 56,709 61,277 34,873 44.55%
-
Net Worth 427,383 423,907 413,835 401,778 399,417 387,009 367,157 10.64%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 427,383 423,907 413,835 401,778 399,417 387,009 367,157 10.64%
NOSH 242,831 242,233 242,008 242,035 242,070 241,880 236,875 1.66%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.35% 20.07% 32.91% 17.34% 17.79% 14.68% 33.24% -
ROE 0.94% 2.35% 2.65% 3.08% 3.07% 2.73% 4.63% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.67 19.78 13.77 29.47 28.50 29.69 22.05 13.50%
EPS 1.66 4.12 4.53 5.11 5.07 4.36 7.17 -62.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.75 1.71 1.66 1.65 1.60 1.55 8.83%
Adjusted Per Share Value based on latest NOSH - 242,035
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.76 19.80 13.77 29.48 28.50 29.68 21.59 15.37%
EPS 1.67 4.12 4.53 5.11 5.07 4.36 7.02 -61.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.766 1.7516 1.71 1.6602 1.6504 1.5991 1.5171 10.64%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.42 1.57 1.81 1.71 1.73 1.39 1.34 -
P/RPS 5.33 7.94 13.15 5.80 6.07 4.68 6.08 -8.39%
P/EPS 85.54 38.11 39.96 33.46 34.12 31.88 18.69 175.40%
EY 1.17 2.62 2.50 2.99 2.93 3.14 5.35 -63.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.90 1.06 1.03 1.05 0.87 0.86 -3.91%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 24/08/05 31/05/05 24/02/05 23/11/04 24/08/04 25/05/04 -
Price 1.32 1.44 1.73 1.87 1.68 1.55 1.32 -
P/RPS 4.95 7.28 12.57 6.34 5.90 5.22 5.99 -11.92%
P/EPS 79.52 34.95 38.19 36.59 33.14 35.55 18.41 164.98%
EY 1.26 2.86 2.62 2.73 3.02 2.81 5.43 -62.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.82 1.01 1.13 1.02 0.97 0.85 -7.99%

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