[SHL] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -3.09%
YoY- -42.47%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 145,767 155,614 148,552 156,648 181,465 181,731 181,951 -13.77%
PBT 15,023 18,621 24,360 27,911 31,196 35,866 39,526 -47.62%
Tax -2,274 -3,209 -5,257 -6,987 -8,925 -10,130 -11,212 -65.58%
NP 12,749 15,412 19,103 20,924 22,271 25,736 28,314 -41.33%
-
NP to SH 13,992 16,515 19,611 21,484 22,168 26,086 28,941 -38.48%
-
Tax Rate 15.14% 17.23% 21.58% 25.03% 28.61% 28.24% 28.37% -
Total Cost 133,018 140,202 129,449 135,724 159,194 155,995 153,637 -9.18%
-
Net Worth 460,554 457,617 448,018 455,968 451,012 445,334 416,051 7.02%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 460,554 457,617 448,018 455,968 451,012 445,334 416,051 7.02%
NOSH 242,397 242,125 243,488 242,536 242,480 242,029 241,890 0.14%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.75% 9.90% 12.86% 13.36% 12.27% 14.16% 15.56% -
ROE 3.04% 3.61% 4.38% 4.71% 4.92% 5.86% 6.96% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 60.14 64.27 61.01 64.59 74.84 75.09 75.22 -13.89%
EPS 5.77 6.82 8.05 8.86 9.14 10.78 11.96 -38.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.89 1.84 1.88 1.86 1.84 1.72 6.87%
Adjusted Per Share Value based on latest NOSH - 242,536
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 60.23 64.30 61.38 64.73 74.98 75.09 75.18 -13.77%
EPS 5.78 6.82 8.10 8.88 9.16 10.78 11.96 -38.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.903 1.8909 1.8512 1.8841 1.8636 1.8401 1.7191 7.03%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.80 1.56 0.89 0.99 1.20 1.20 1.19 -
P/RPS 2.99 2.43 1.46 1.53 1.60 1.60 1.58 53.17%
P/EPS 31.18 22.87 11.05 11.18 13.13 11.13 9.95 114.59%
EY 3.21 4.37 9.05 8.95 7.62 8.98 10.05 -53.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.83 0.48 0.53 0.65 0.65 0.69 23.83%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 26/02/07 27/11/06 28/08/06 19/06/06 23/02/06 -
Price 1.79 1.93 1.22 0.91 0.99 1.20 1.21 -
P/RPS 2.98 3.00 2.00 1.41 1.32 1.60 1.61 50.92%
P/EPS 31.01 28.30 15.15 10.27 10.83 11.13 10.11 111.53%
EY 3.22 3.53 6.60 9.73 9.23 8.98 9.89 -52.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.02 0.66 0.48 0.53 0.65 0.70 21.78%

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