[SHL] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 19.57%
YoY- 380.56%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 217,330 221,560 245,461 264,384 241,203 204,179 161,068 22.08%
PBT 51,764 63,111 64,803 68,952 55,429 38,892 25,525 60.14%
Tax -14,701 -17,888 -18,653 -16,398 -11,477 -7,148 -3,943 140.25%
NP 37,063 45,223 46,150 52,554 43,952 31,744 21,582 43.35%
-
NP to SH 37,342 45,584 46,150 52,554 43,952 31,744 21,582 44.07%
-
Tax Rate 28.40% 28.34% 28.78% 23.78% 20.71% 18.38% 15.45% -
Total Cost 180,267 176,337 199,311 211,830 197,251 172,435 139,486 18.62%
-
Net Worth 427,383 423,907 413,835 401,778 399,417 387,009 367,157 10.64%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 11,843 11,843 11,843 11,843 -
Div Payout % - - - 22.54% 26.95% 37.31% 54.88% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 427,383 423,907 413,835 401,778 399,417 387,009 367,157 10.64%
NOSH 242,831 242,233 242,008 242,035 242,070 241,880 236,875 1.66%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 17.05% 20.41% 18.80% 19.88% 18.22% 15.55% 13.40% -
ROE 8.74% 10.75% 11.15% 13.08% 11.00% 8.20% 5.88% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 89.50 91.47 101.43 109.23 99.64 84.41 68.00 20.07%
EPS 15.38 18.82 19.07 21.71 18.16 13.12 9.11 41.73%
DPS 0.00 0.00 0.00 4.89 4.89 4.90 5.00 -
NAPS 1.76 1.75 1.71 1.66 1.65 1.60 1.55 8.83%
Adjusted Per Share Value based on latest NOSH - 242,035
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 89.76 91.51 101.38 109.19 99.62 84.33 66.52 22.08%
EPS 15.42 18.83 19.06 21.71 18.15 13.11 8.91 44.09%
DPS 0.00 0.00 0.00 4.89 4.89 4.89 4.89 -
NAPS 1.7651 1.7508 1.7092 1.6594 1.6496 1.5984 1.5164 10.64%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.42 1.57 1.81 1.71 1.73 1.39 1.34 -
P/RPS 1.59 1.72 1.78 1.57 1.74 1.65 1.97 -13.30%
P/EPS 9.23 8.34 9.49 7.88 9.53 10.59 14.71 -26.68%
EY 10.83 11.99 10.54 12.70 10.50 9.44 6.80 36.34%
DY 0.00 0.00 0.00 2.86 2.83 3.52 3.73 -
P/NAPS 0.81 0.90 1.06 1.03 1.05 0.87 0.86 -3.91%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 24/08/05 31/05/05 24/02/05 23/11/04 24/08/04 25/05/04 -
Price 1.32 1.44 1.73 1.87 1.68 1.55 1.32 -
P/RPS 1.47 1.57 1.71 1.71 1.69 1.84 1.94 -16.87%
P/EPS 8.58 7.65 9.07 8.61 9.25 11.81 14.49 -29.46%
EY 11.65 13.07 11.02 11.61 10.81 8.47 6.90 41.74%
DY 0.00 0.00 0.00 2.62 2.91 3.16 3.79 -
P/NAPS 0.75 0.82 1.01 1.13 1.02 0.97 0.85 -7.99%

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