[SHL] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 6.48%
YoY- -63.15%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 256,877 252,131 236,685 250,794 249,295 264,613 276,989 -4.91%
PBT 35,883 35,139 29,845 33,578 30,973 30,831 36,273 -0.72%
Tax -8,595 -8,069 -7,595 -9,174 -8,054 -8,926 -10,071 -10.05%
NP 27,288 27,070 22,250 24,404 22,919 21,905 26,202 2.75%
-
NP to SH 27,187 27,070 22,250 24,404 22,919 21,905 26,202 2.49%
-
Tax Rate 23.95% 22.96% 25.45% 27.32% 26.00% 28.95% 27.76% -
Total Cost 229,589 225,061 214,435 226,390 226,376 242,708 250,787 -5.73%
-
Net Worth 539,902 535,041 525,655 532,309 525,680 517,701 515,833 3.09%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 539,902 535,041 525,655 532,309 525,680 517,701 515,833 3.09%
NOSH 242,108 242,100 242,237 241,958 242,249 241,916 242,175 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.62% 10.74% 9.40% 9.73% 9.19% 8.28% 9.46% -
ROE 5.04% 5.06% 4.23% 4.58% 4.36% 4.23% 5.08% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 106.10 104.14 97.71 103.65 102.91 109.38 114.38 -4.89%
EPS 11.23 11.18 9.19 10.09 9.46 9.05 10.82 2.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.21 2.17 2.20 2.17 2.14 2.13 3.11%
Adjusted Per Share Value based on latest NOSH - 241,958
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 106.14 104.18 97.80 103.63 103.01 109.34 114.45 -4.91%
EPS 11.23 11.19 9.19 10.08 9.47 9.05 10.83 2.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2309 2.2108 2.172 2.1995 2.1721 2.1392 2.1314 3.09%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.22 1.23 1.11 1.37 1.27 1.11 1.50 -
P/RPS 1.15 1.18 1.14 1.32 1.23 1.01 1.31 -8.33%
P/EPS 10.86 11.00 12.08 13.58 13.42 12.26 13.86 -15.04%
EY 9.20 9.09 8.27 7.36 7.45 8.16 7.21 17.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.51 0.62 0.59 0.52 0.70 -14.88%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 26/05/10 24/02/10 24/11/09 25/08/09 26/05/09 23/02/09 -
Price 1.22 1.20 1.30 1.10 1.25 1.30 1.56 -
P/RPS 1.15 1.15 1.33 1.06 1.21 1.19 1.36 -10.60%
P/EPS 10.86 10.73 14.15 10.91 13.21 14.36 14.42 -17.26%
EY 9.20 9.32 7.07 9.17 7.57 6.97 6.94 20.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.60 0.50 0.58 0.61 0.73 -17.24%

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