[SHL] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -11.36%
YoY- -35.45%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 35,960 64,752 47,922 33,317 71,339 68,982 71,823 -36.86%
PBT 5,803 6,032 13,341 14,350 18,041 17,379 15,033 -46.89%
Tax -2,184 -1,919 -3,722 -3,387 -5,673 -5,106 -4,487 -38.04%
NP 3,619 4,113 9,619 10,963 12,368 12,273 10,546 -50.88%
-
NP to SH 3,967 4,031 9,980 10,963 12,368 12,273 10,546 -47.79%
-
Tax Rate 37.64% 31.81% 27.90% 23.60% 31.45% 29.38% 29.85% -
Total Cost 32,341 60,639 38,303 22,354 58,971 56,709 61,277 -34.61%
-
Net Worth 416,051 427,383 423,907 413,835 401,778 399,417 387,009 4.92%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 416,051 427,383 423,907 413,835 401,778 399,417 387,009 4.92%
NOSH 241,890 242,831 242,233 242,008 242,035 242,070 241,880 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.06% 6.35% 20.07% 32.91% 17.34% 17.79% 14.68% -
ROE 0.95% 0.94% 2.35% 2.65% 3.08% 3.07% 2.73% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.87 26.67 19.78 13.77 29.47 28.50 29.69 -36.85%
EPS 1.64 1.66 4.12 4.53 5.11 5.07 4.36 -47.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.76 1.75 1.71 1.66 1.65 1.60 4.92%
Adjusted Per Share Value based on latest NOSH - 242,008
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.86 26.76 19.80 13.77 29.48 28.50 29.68 -36.86%
EPS 1.64 1.67 4.12 4.53 5.11 5.07 4.36 -47.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7191 1.766 1.7516 1.71 1.6602 1.6504 1.5991 4.92%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.19 1.42 1.57 1.81 1.71 1.73 1.39 -
P/RPS 8.00 5.33 7.94 13.15 5.80 6.07 4.68 42.82%
P/EPS 72.56 85.54 38.11 39.96 33.46 34.12 31.88 72.77%
EY 1.38 1.17 2.62 2.50 2.99 2.93 3.14 -42.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.81 0.90 1.06 1.03 1.05 0.87 -14.28%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 29/11/05 24/08/05 31/05/05 24/02/05 23/11/04 24/08/04 -
Price 1.21 1.32 1.44 1.73 1.87 1.68 1.55 -
P/RPS 8.14 4.95 7.28 12.57 6.34 5.90 5.22 34.36%
P/EPS 73.78 79.52 34.95 38.19 36.59 33.14 35.55 62.48%
EY 1.36 1.26 2.86 2.62 2.73 3.02 2.81 -38.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.82 1.01 1.13 1.02 0.97 -19.49%

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