[SHL] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -0.97%
YoY- -33.9%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 27,235 44,302 40,359 12,199 10,357 30,752 24,615 6.94%
PBT 11,242 11,267 8,495 7,040 5,811 6,803 5,617 58.48%
Tax -3,038 -2,559 -1,995 -2,043 -743 -1,945 -1,708 46.54%
NP 8,204 8,708 6,500 4,997 5,068 4,858 3,909 63.55%
-
NP to SH 8,088 8,587 6,401 4,891 4,939 4,732 3,810 64.79%
-
Tax Rate 27.02% 22.71% 23.48% 29.02% 12.79% 28.59% 30.41% -
Total Cost 19,031 35,594 33,859 7,202 5,289 25,894 20,706 -5.44%
-
Net Worth 566,570 556,885 564,148 556,885 549,621 545,999 553,299 1.58%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 566,570 556,885 564,148 556,885 549,621 545,999 553,299 1.58%
NOSH 242,124 242,124 242,124 242,124 242,124 242,666 242,675 -0.15%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 30.12% 19.66% 16.11% 40.96% 48.93% 15.80% 15.88% -
ROE 1.43% 1.54% 1.13% 0.88% 0.90% 0.87% 0.69% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.25 18.30 16.67 5.04 4.28 12.67 10.14 7.13%
EPS 3.34 3.55 2.64 2.02 2.04 1.95 1.57 65.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.30 2.33 2.30 2.27 2.25 2.28 1.73%
Adjusted Per Share Value based on latest NOSH - 242,124
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.25 18.31 16.68 5.04 4.28 12.71 10.17 6.92%
EPS 3.34 3.55 2.64 2.02 2.04 1.96 1.57 65.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3411 2.3011 2.3311 2.3011 2.2711 2.2561 2.2863 1.58%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.14 1.25 1.23 1.29 1.30 1.15 1.29 -
P/RPS 10.13 6.83 7.38 25.60 30.39 9.07 12.72 -14.02%
P/EPS 34.13 35.25 46.53 63.86 63.73 58.97 82.17 -44.18%
EY 2.93 2.84 2.15 1.57 1.57 1.70 1.22 78.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.53 0.56 0.57 0.51 0.57 -9.54%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 29/08/12 23/05/12 23/02/12 22/11/11 24/08/11 -
Price 1.30 1.25 1.31 1.30 1.25 1.25 1.35 -
P/RPS 11.56 6.83 7.86 25.80 29.22 9.86 13.31 -8.93%
P/EPS 38.92 35.25 49.55 64.36 61.28 64.10 85.99 -40.90%
EY 2.57 2.84 2.02 1.55 1.63 1.56 1.16 69.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.56 0.57 0.55 0.56 0.59 -3.40%

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