[SHL] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 3.74%
YoY- 385.16%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 264,613 276,989 219,512 231,110 191,281 170,152 177,999 30.22%
PBT 30,831 36,273 73,982 76,283 72,640 68,018 21,756 26.13%
Tax -8,926 -10,071 -7,753 -8,889 -7,742 -5,626 -5,052 46.09%
NP 21,905 26,202 66,229 67,394 64,898 62,392 16,704 19.78%
-
NP to SH 21,905 26,202 66,229 67,884 65,436 63,248 17,856 14.58%
-
Tax Rate 28.95% 27.76% 10.48% 11.65% 10.66% 8.27% 23.22% -
Total Cost 242,708 250,787 153,283 163,716 126,383 107,760 161,295 31.28%
-
Net Worth 517,701 515,833 519,207 513,863 511,515 503,676 467,021 7.10%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 517,701 515,833 519,207 513,863 511,515 503,676 467,021 7.10%
NOSH 241,916 242,175 242,620 242,388 242,424 242,151 241,979 -0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 8.28% 9.46% 30.17% 29.16% 33.93% 36.67% 9.38% -
ROE 4.23% 5.08% 12.76% 13.21% 12.79% 12.56% 3.82% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 109.38 114.38 90.48 95.35 78.90 70.27 73.56 30.24%
EPS 9.05 10.82 27.30 28.01 26.99 26.12 7.38 14.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.13 2.14 2.12 2.11 2.08 1.93 7.12%
Adjusted Per Share Value based on latest NOSH - 242,388
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 109.34 114.45 90.70 95.50 79.04 70.31 73.55 30.22%
EPS 9.05 10.83 27.37 28.05 27.04 26.13 7.38 14.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1392 2.1314 2.1454 2.1233 2.1136 2.0812 1.9297 7.10%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.11 1.50 1.47 1.50 1.68 1.90 1.99 -
P/RPS 1.01 1.31 1.62 1.57 2.13 2.70 2.71 -48.18%
P/EPS 12.26 13.86 5.39 5.36 6.22 7.27 26.97 -40.85%
EY 8.16 7.21 18.57 18.67 16.07 13.75 3.71 69.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.70 0.69 0.71 0.80 0.91 1.03 -36.57%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 23/02/09 24/11/08 26/08/08 28/05/08 27/02/08 28/11/07 -
Price 1.30 1.56 1.20 1.40 1.40 1.80 2.00 -
P/RPS 1.19 1.36 1.33 1.47 1.77 2.56 2.72 -42.34%
P/EPS 14.36 14.42 4.40 5.00 5.19 6.89 27.10 -34.49%
EY 6.97 6.94 22.75 20.00 19.28 14.51 3.69 52.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.56 0.66 0.66 0.87 1.04 -29.90%

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