[SHL] QoQ TTM Result on 30-Sep-2001 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -17.81%
YoY- -27.38%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 173,876 171,595 176,267 175,373 191,832 207,739 217,801 -13.97%
PBT 14,588 15,538 19,965 26,694 33,758 34,096 39,138 -48.30%
Tax -6,254 -5,553 -7,486 -8,155 -11,203 -11,853 -10,876 -30.92%
NP 8,334 9,985 12,479 18,539 22,555 22,243 28,262 -55.79%
-
NP to SH 8,334 9,985 12,479 18,539 22,555 22,243 28,262 -55.79%
-
Tax Rate 42.87% 35.74% 37.50% 30.55% 33.19% 34.76% 27.79% -
Total Cost 165,542 161,610 163,788 156,834 169,277 185,496 189,539 -8.65%
-
Net Worth 366,845 360,533 361,599 369,245 368,956 370,536 374,582 -1.38%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 11,299 11,299 22,585 11,285 11,285 11,285 11,167 0.78%
Div Payout % 135.59% 113.17% 180.99% 60.87% 50.03% 50.74% 39.51% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 366,845 360,533 361,599 369,245 368,956 370,536 374,582 -1.38%
NOSH 190,075 188,761 188,333 188,390 188,243 188,089 188,232 0.65%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 4.79% 5.82% 7.08% 10.57% 11.76% 10.71% 12.98% -
ROE 2.27% 2.77% 3.45% 5.02% 6.11% 6.00% 7.54% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 91.48 90.91 93.59 93.09 101.91 110.45 115.71 -14.53%
EPS 4.38 5.29 6.63 9.84 11.98 11.83 15.01 -56.10%
DPS 6.00 6.00 12.00 6.00 6.00 6.00 6.00 0.00%
NAPS 1.93 1.91 1.92 1.96 1.96 1.97 1.99 -2.02%
Adjusted Per Share Value based on latest NOSH - 188,390
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 71.81 70.87 72.80 72.43 79.23 85.80 89.95 -13.97%
EPS 3.44 4.12 5.15 7.66 9.32 9.19 11.67 -55.80%
DPS 4.67 4.67 9.33 4.66 4.66 4.66 4.61 0.86%
NAPS 1.5151 1.489 1.4935 1.525 1.5238 1.5304 1.5471 -1.38%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.52 1.21 1.20 1.15 1.27 1.05 1.51 -
P/RPS 1.66 1.33 1.28 1.24 1.25 0.95 1.31 17.15%
P/EPS 34.67 22.87 18.11 11.69 10.60 8.88 10.06 128.67%
EY 2.88 4.37 5.52 8.56 9.43 11.26 9.94 -56.31%
DY 3.95 4.96 10.00 5.22 4.72 5.71 3.97 -0.33%
P/NAPS 0.79 0.63 0.63 0.59 0.65 0.53 0.76 2.62%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 30/05/02 26/02/02 29/11/01 24/08/01 23/05/01 27/02/01 -
Price 1.31 1.58 1.20 1.16 1.31 1.15 1.25 -
P/RPS 1.43 1.74 1.28 1.25 1.29 1.04 1.08 20.64%
P/EPS 29.88 29.87 18.11 11.79 10.93 9.72 8.33 134.87%
EY 3.35 3.35 5.52 8.48 9.15 10.28 12.01 -57.40%
DY 4.58 3.80 10.00 5.17 4.58 5.22 4.80 -3.08%
P/NAPS 0.68 0.83 0.63 0.59 0.67 0.58 0.63 5.23%

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