[SHL] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 27.62%
YoY- -16.89%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 231,110 191,281 170,152 177,999 145,767 155,614 148,552 34.30%
PBT 76,283 72,640 68,018 21,756 15,023 18,621 24,360 114.19%
Tax -8,889 -7,742 -5,626 -5,052 -2,274 -3,209 -5,257 41.97%
NP 67,394 64,898 62,392 16,704 12,749 15,412 19,103 131.92%
-
NP to SH 67,884 65,436 63,248 17,856 13,992 16,515 19,611 129.00%
-
Tax Rate 11.65% 10.66% 8.27% 23.22% 15.14% 17.23% 21.58% -
Total Cost 163,716 126,383 107,760 161,295 133,018 140,202 129,449 16.96%
-
Net Worth 513,863 511,515 503,676 467,021 460,554 457,617 448,018 9.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 513,863 511,515 503,676 467,021 460,554 457,617 448,018 9.58%
NOSH 242,388 242,424 242,151 241,979 242,397 242,125 243,488 -0.30%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 29.16% 33.93% 36.67% 9.38% 8.75% 9.90% 12.86% -
ROE 13.21% 12.79% 12.56% 3.82% 3.04% 3.61% 4.38% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 95.35 78.90 70.27 73.56 60.14 64.27 61.01 34.70%
EPS 28.01 26.99 26.12 7.38 5.77 6.82 8.05 129.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.11 2.08 1.93 1.90 1.89 1.84 9.91%
Adjusted Per Share Value based on latest NOSH - 241,979
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 95.50 79.04 70.31 73.55 60.23 64.30 61.38 34.30%
EPS 28.05 27.04 26.13 7.38 5.78 6.82 8.10 129.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1233 2.1136 2.0812 1.9297 1.903 1.8909 1.8512 9.58%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.50 1.68 1.90 1.99 1.80 1.56 0.89 -
P/RPS 1.57 2.13 2.70 2.71 2.99 2.43 1.46 4.96%
P/EPS 5.36 6.22 7.27 26.97 31.18 22.87 11.05 -38.29%
EY 18.67 16.07 13.75 3.71 3.21 4.37 9.05 62.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.91 1.03 0.95 0.83 0.48 29.85%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 28/05/08 27/02/08 28/11/07 27/08/07 28/05/07 26/02/07 -
Price 1.40 1.40 1.80 2.00 1.79 1.93 1.22 -
P/RPS 1.47 1.77 2.56 2.72 2.98 3.00 2.00 -18.57%
P/EPS 5.00 5.19 6.89 27.10 31.01 28.30 15.15 -52.27%
EY 20.00 19.28 14.51 3.69 3.22 3.53 6.60 109.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.66 0.87 1.04 0.94 1.02 0.66 0.00%

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