[SHL] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 45.58%
YoY- 166.04%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 36,840 50,538 67,066 64,358 63,385 62,068 62,320 -29.49%
PBT 8,397 9,653 9,602 9,425 7,072 9,784 8,858 -3.49%
Tax -2,259 -2,563 -2,383 -1,702 -1,767 -2,743 -1,857 13.91%
NP 6,138 7,090 7,219 7,723 5,305 7,041 7,001 -8.37%
-
NP to SH 6,019 6,979 7,118 7,723 5,305 7,041 7,001 -9.55%
-
Tax Rate 26.90% 26.55% 24.82% 18.06% 24.99% 28.04% 20.96% -
Total Cost 30,702 43,448 59,847 56,635 58,080 55,027 55,319 -32.39%
-
Net Worth 539,051 547,657 539,902 535,041 525,655 532,309 525,680 1.68%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 539,051 547,657 539,902 535,041 525,655 532,309 525,680 1.68%
NOSH 241,726 242,326 242,108 242,100 242,237 241,958 242,249 -0.14%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.66% 14.03% 10.76% 12.00% 8.37% 11.34% 11.23% -
ROE 1.12% 1.27% 1.32% 1.44% 1.01% 1.32% 1.33% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.24 20.86 27.70 26.58 26.17 25.65 25.73 -29.40%
EPS 2.49 2.88 2.94 3.19 2.19 2.91 2.89 -9.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.26 2.23 2.21 2.17 2.20 2.17 1.82%
Adjusted Per Share Value based on latest NOSH - 242,100
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.22 20.88 27.71 26.59 26.19 25.65 25.75 -29.50%
EPS 2.49 2.88 2.94 3.19 2.19 2.91 2.89 -9.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2274 2.2629 2.2309 2.2108 2.172 2.1995 2.1721 1.68%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.25 1.19 1.22 1.23 1.11 1.37 1.27 -
P/RPS 8.20 5.71 4.40 4.63 4.24 5.34 4.94 40.06%
P/EPS 50.20 41.32 41.50 38.56 50.68 47.08 43.94 9.25%
EY 1.99 2.42 2.41 2.59 1.97 2.12 2.28 -8.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 0.55 0.56 0.51 0.62 0.59 -3.41%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 29/11/10 24/08/10 26/05/10 24/02/10 24/11/09 25/08/09 -
Price 1.40 1.30 1.22 1.20 1.30 1.10 1.25 -
P/RPS 9.19 6.23 4.40 4.51 4.97 4.29 4.86 52.73%
P/EPS 56.22 45.14 41.50 37.62 59.36 37.80 43.25 19.04%
EY 1.78 2.22 2.41 2.66 1.68 2.65 2.31 -15.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.55 0.54 0.60 0.50 0.58 5.65%

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