[SHL] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 558.52%
YoY- 2167.72%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 60,569 77,638 61,288 20,017 72,167 37,809 40,159 31.41%
PBT 7,179 8,716 9,573 48,514 9,480 5,073 4,951 28.02%
Tax -1,623 -2,729 -2,373 -1,028 -2,759 -1,582 -257 240.51%
NP 5,556 5,987 7,200 47,486 6,721 3,491 4,694 11.86%
-
NP to SH 5,556 5,987 7,200 47,486 7,211 3,539 5,012 7.09%
-
Tax Rate 22.61% 31.31% 24.79% 2.12% 29.10% 31.18% 5.19% -
Total Cost 55,013 71,651 54,088 -27,469 65,446 34,318 35,465 33.89%
-
Net Worth 519,207 513,863 511,515 503,676 467,021 460,554 457,617 8.75%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 519,207 513,863 511,515 503,676 467,021 460,554 457,617 8.75%
NOSH 242,620 242,388 242,424 242,151 241,979 242,397 242,125 0.13%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.17% 7.71% 11.75% 237.23% 9.31% 9.23% 11.69% -
ROE 1.07% 1.17% 1.41% 9.43% 1.54% 0.77% 1.10% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 24.96 32.03 25.28 8.27 29.82 15.60 16.59 31.20%
EPS 2.29 2.47 2.97 19.61 2.98 1.46 2.07 6.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.12 2.11 2.08 1.93 1.90 1.89 8.60%
Adjusted Per Share Value based on latest NOSH - 242,151
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 25.03 32.08 25.32 8.27 29.82 15.62 16.59 31.44%
EPS 2.30 2.47 2.98 19.62 2.98 1.46 2.07 7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1454 2.1233 2.1136 2.0812 1.9297 1.903 1.8909 8.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.47 1.50 1.68 1.90 1.99 1.80 1.56 -
P/RPS 5.89 4.68 6.65 22.98 6.67 11.54 9.41 -26.76%
P/EPS 64.19 60.73 56.57 9.69 66.78 123.29 75.36 -10.11%
EY 1.56 1.65 1.77 10.32 1.50 0.81 1.33 11.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.80 0.91 1.03 0.95 0.83 -11.55%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 28/05/08 27/02/08 28/11/07 27/08/07 28/05/07 -
Price 1.20 1.40 1.40 1.80 2.00 1.79 1.93 -
P/RPS 4.81 4.37 5.54 21.78 6.71 11.48 11.64 -44.43%
P/EPS 52.40 56.68 47.14 9.18 67.11 122.60 93.24 -31.82%
EY 1.91 1.76 2.12 10.89 1.49 0.82 1.07 46.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.66 0.66 0.87 1.04 0.94 1.02 -32.87%

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