[SHL] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -5.81%
YoY- 63.76%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 55,859 58,825 70,218 27,235 44,302 40,359 12,199 175.49%
PBT 19,556 13,207 16,027 11,242 11,267 8,495 7,040 97.48%
Tax -4,872 -3,156 -4,509 -3,038 -2,559 -1,995 -2,043 78.40%
NP 14,684 10,051 11,518 8,204 8,708 6,500 4,997 105.02%
-
NP to SH 14,560 9,934 11,399 8,088 8,587 6,401 4,891 106.80%
-
Tax Rate 24.91% 23.90% 28.13% 27.02% 22.71% 23.48% 29.02% -
Total Cost 41,175 48,774 58,700 19,031 35,594 33,859 7,202 219.39%
-
Net Worth 581,097 588,361 576,255 566,570 556,885 564,148 556,885 2.87%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 16,948 - - - - - - -
Div Payout % 116.41% - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 581,097 588,361 576,255 566,570 556,885 564,148 556,885 2.87%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,124 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 26.29% 17.09% 16.40% 30.12% 19.66% 16.11% 40.96% -
ROE 2.51% 1.69% 1.98% 1.43% 1.54% 1.13% 0.88% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.07 24.30 29.00 11.25 18.30 16.67 5.04 175.42%
EPS 6.01 4.10 4.71 3.34 3.55 2.64 2.02 106.72%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.43 2.38 2.34 2.30 2.33 2.30 2.87%
Adjusted Per Share Value based on latest NOSH - 242,124
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.08 24.31 29.01 11.25 18.31 16.68 5.04 175.50%
EPS 6.02 4.10 4.71 3.34 3.55 2.64 2.02 106.95%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4011 2.4311 2.3811 2.3411 2.3011 2.3311 2.3011 2.87%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.99 1.63 1.32 1.14 1.25 1.23 1.29 -
P/RPS 8.63 6.71 4.55 10.13 6.83 7.38 25.60 -51.53%
P/EPS 33.09 39.73 28.04 34.13 35.25 46.53 63.86 -35.46%
EY 3.02 2.52 3.57 2.93 2.84 2.15 1.57 54.60%
DY 3.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.67 0.55 0.49 0.54 0.53 0.56 29.96%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 29/08/13 30/05/13 27/02/13 27/11/12 29/08/12 23/05/12 -
Price 2.11 1.90 1.55 1.30 1.25 1.31 1.30 -
P/RPS 9.15 7.82 5.34 11.56 6.83 7.86 25.80 -49.86%
P/EPS 35.09 46.31 32.92 38.92 35.25 49.55 64.36 -33.23%
EY 2.85 2.16 3.04 2.57 2.84 2.02 1.55 50.03%
DY 3.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.78 0.65 0.56 0.54 0.56 0.57 33.54%

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