[SHL] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -2.44%
YoY- 270.91%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 249,295 264,613 276,989 219,512 231,110 191,281 170,152 29.02%
PBT 30,973 30,831 36,273 73,982 76,283 72,640 68,018 -40.83%
Tax -8,054 -8,926 -10,071 -7,753 -8,889 -7,742 -5,626 27.04%
NP 22,919 21,905 26,202 66,229 67,394 64,898 62,392 -48.73%
-
NP to SH 22,919 21,905 26,202 66,229 67,884 65,436 63,248 -49.20%
-
Tax Rate 26.00% 28.95% 27.76% 10.48% 11.65% 10.66% 8.27% -
Total Cost 226,376 242,708 250,787 153,283 163,716 126,383 107,760 64.10%
-
Net Worth 525,680 517,701 515,833 519,207 513,863 511,515 503,676 2.89%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 525,680 517,701 515,833 519,207 513,863 511,515 503,676 2.89%
NOSH 242,249 241,916 242,175 242,620 242,388 242,424 242,151 0.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.19% 8.28% 9.46% 30.17% 29.16% 33.93% 36.67% -
ROE 4.36% 4.23% 5.08% 12.76% 13.21% 12.79% 12.56% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 102.91 109.38 114.38 90.48 95.35 78.90 70.27 28.99%
EPS 9.46 9.05 10.82 27.30 28.01 26.99 26.12 -49.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.14 2.13 2.14 2.12 2.11 2.08 2.86%
Adjusted Per Share Value based on latest NOSH - 242,620
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 102.96 109.29 114.40 90.66 95.45 79.00 70.27 29.03%
EPS 9.47 9.05 10.82 27.35 28.04 27.03 26.12 -49.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1711 2.1382 2.1305 2.1444 2.1223 2.1126 2.0802 2.89%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.27 1.11 1.50 1.47 1.50 1.68 1.90 -
P/RPS 1.23 1.01 1.31 1.62 1.57 2.13 2.70 -40.82%
P/EPS 13.42 12.26 13.86 5.39 5.36 6.22 7.27 50.53%
EY 7.45 8.16 7.21 18.57 18.67 16.07 13.75 -33.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.70 0.69 0.71 0.80 0.91 -25.10%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 26/05/09 23/02/09 24/11/08 26/08/08 28/05/08 27/02/08 -
Price 1.25 1.30 1.56 1.20 1.40 1.40 1.80 -
P/RPS 1.21 1.19 1.36 1.33 1.47 1.77 2.56 -39.34%
P/EPS 13.21 14.36 14.42 4.40 5.00 5.19 6.89 54.39%
EY 7.57 6.97 6.94 22.75 20.00 19.28 14.51 -35.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.73 0.56 0.66 0.66 0.87 -23.70%

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