[SHL] QoQ Quarter Result on 31-Mar-2011 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 22.93%
YoY- -4.2%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 10,357 30,752 24,615 35,625 36,840 50,538 67,066 -71.11%
PBT 5,811 6,803 5,617 9,836 8,397 9,653 9,602 -28.38%
Tax -743 -1,945 -1,708 -2,300 -2,259 -2,563 -2,383 -53.92%
NP 5,068 4,858 3,909 7,536 6,138 7,090 7,219 -20.95%
-
NP to SH 4,939 4,732 3,810 7,399 6,019 6,979 7,118 -21.57%
-
Tax Rate 12.79% 28.59% 30.41% 23.38% 26.90% 26.55% 24.82% -
Total Cost 5,289 25,894 20,706 28,089 30,702 43,448 59,847 -80.07%
-
Net Worth 549,621 545,999 553,299 546,462 539,051 547,657 539,902 1.19%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 549,621 545,999 553,299 546,462 539,051 547,657 539,902 1.19%
NOSH 242,124 242,666 242,675 241,797 241,726 242,326 242,108 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 48.93% 15.80% 15.88% 21.15% 16.66% 14.03% 10.76% -
ROE 0.90% 0.87% 0.69% 1.35% 1.12% 1.27% 1.32% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.28 12.67 10.14 14.73 15.24 20.86 27.70 -71.10%
EPS 2.04 1.95 1.57 3.06 2.49 2.88 2.94 -21.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.25 2.28 2.26 2.23 2.26 2.23 1.18%
Adjusted Per Share Value based on latest NOSH - 241,797
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.28 12.71 10.17 14.72 15.22 20.88 27.71 -71.11%
EPS 2.04 1.96 1.57 3.06 2.49 2.88 2.94 -21.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2711 2.2561 2.2863 2.258 2.2274 2.2629 2.2309 1.19%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.30 1.15 1.29 1.53 1.25 1.19 1.22 -
P/RPS 30.39 9.07 12.72 10.38 8.20 5.71 4.40 261.40%
P/EPS 63.73 58.97 82.17 50.00 50.20 41.32 41.50 33.00%
EY 1.57 1.70 1.22 2.00 1.99 2.42 2.41 -24.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.57 0.68 0.56 0.53 0.55 2.40%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 24/08/11 24/05/11 22/02/11 29/11/10 24/08/10 -
Price 1.25 1.25 1.35 1.38 1.40 1.30 1.22 -
P/RPS 29.22 9.86 13.31 9.37 9.19 6.23 4.40 252.09%
P/EPS 61.28 64.10 85.99 45.10 56.22 45.14 41.50 29.58%
EY 1.63 1.56 1.16 2.22 1.78 2.22 2.41 -22.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.59 0.61 0.63 0.58 0.55 0.00%

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