[SHL] QoQ TTM Result on 30-Jun-2010 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 0.43%
YoY- 18.62%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 190,069 218,802 245,347 256,877 252,131 236,685 250,794 -16.88%
PBT 37,488 37,077 35,752 35,883 35,139 29,845 33,578 7.62%
Tax -9,505 -8,907 -8,415 -8,595 -8,069 -7,595 -9,174 2.39%
NP 27,983 28,170 27,337 27,288 27,070 22,250 24,404 9.56%
-
NP to SH 27,515 27,839 27,125 27,187 27,070 22,250 24,404 8.33%
-
Tax Rate 25.35% 24.02% 23.54% 23.95% 22.96% 25.45% 27.32% -
Total Cost 162,086 190,632 218,010 229,589 225,061 214,435 226,390 -19.98%
-
Net Worth 546,462 539,051 547,657 539,902 535,041 525,655 532,309 1.76%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 546,462 539,051 547,657 539,902 535,041 525,655 532,309 1.76%
NOSH 241,797 241,726 242,326 242,108 242,100 242,237 241,958 -0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 14.72% 12.87% 11.14% 10.62% 10.74% 9.40% 9.73% -
ROE 5.04% 5.16% 4.95% 5.04% 5.06% 4.23% 4.58% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 78.61 90.52 101.25 106.10 104.14 97.71 103.65 -16.84%
EPS 11.38 11.52 11.19 11.23 11.18 9.19 10.09 8.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.23 2.26 2.23 2.21 2.17 2.20 1.81%
Adjusted Per Share Value based on latest NOSH - 242,108
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 78.50 90.37 101.33 106.09 104.13 97.75 103.58 -16.88%
EPS 11.36 11.50 11.20 11.23 11.18 9.19 10.08 8.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.257 2.2263 2.2619 2.2299 2.2098 2.171 2.1985 1.76%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.53 1.25 1.19 1.22 1.23 1.11 1.37 -
P/RPS 1.95 1.38 1.18 1.15 1.18 1.14 1.32 29.74%
P/EPS 13.45 10.85 10.63 10.86 11.00 12.08 13.58 -0.63%
EY 7.44 9.21 9.41 9.20 9.09 8.27 7.36 0.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.53 0.55 0.56 0.51 0.62 6.35%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 22/02/11 29/11/10 24/08/10 26/05/10 24/02/10 24/11/09 -
Price 1.38 1.40 1.30 1.22 1.20 1.30 1.10 -
P/RPS 1.76 1.55 1.28 1.15 1.15 1.33 1.06 40.26%
P/EPS 12.13 12.16 11.61 10.86 10.73 14.15 10.91 7.32%
EY 8.25 8.23 8.61 9.20 9.32 7.07 9.17 -6.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.58 0.55 0.54 0.60 0.50 14.18%

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