[SHL] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -22.5%
YoY- -44.93%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 156,648 181,465 181,731 181,951 217,330 221,560 245,461 -25.85%
PBT 27,911 31,196 35,866 39,526 51,764 63,111 64,803 -42.93%
Tax -6,987 -8,925 -10,130 -11,212 -14,701 -17,888 -18,653 -48.00%
NP 20,924 22,271 25,736 28,314 37,063 45,223 46,150 -40.95%
-
NP to SH 21,484 22,168 26,086 28,941 37,342 45,584 46,150 -39.90%
-
Tax Rate 25.03% 28.61% 28.24% 28.37% 28.40% 28.34% 28.78% -
Total Cost 135,724 159,194 155,995 153,637 180,267 176,337 199,311 -22.58%
-
Net Worth 455,968 451,012 445,334 416,051 427,383 423,907 413,835 6.67%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 455,968 451,012 445,334 416,051 427,383 423,907 413,835 6.67%
NOSH 242,536 242,480 242,029 241,890 242,831 242,233 242,008 0.14%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.36% 12.27% 14.16% 15.56% 17.05% 20.41% 18.80% -
ROE 4.71% 4.92% 5.86% 6.96% 8.74% 10.75% 11.15% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 64.59 74.84 75.09 75.22 89.50 91.47 101.43 -25.96%
EPS 8.86 9.14 10.78 11.96 15.38 18.82 19.07 -39.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.86 1.84 1.72 1.76 1.75 1.71 6.51%
Adjusted Per Share Value based on latest NOSH - 241,890
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 64.73 74.98 75.09 75.18 89.80 91.55 101.43 -25.85%
EPS 8.88 9.16 10.78 11.96 15.43 18.84 19.07 -39.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8841 1.8636 1.8401 1.7191 1.766 1.7516 1.71 6.67%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.99 1.20 1.20 1.19 1.42 1.57 1.81 -
P/RPS 1.53 1.60 1.60 1.58 1.59 1.72 1.78 -9.58%
P/EPS 11.18 13.13 11.13 9.95 9.23 8.34 9.49 11.53%
EY 8.95 7.62 8.98 10.05 10.83 11.99 10.54 -10.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.65 0.69 0.81 0.90 1.06 -36.97%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 19/06/06 23/02/06 29/11/05 24/08/05 31/05/05 -
Price 0.91 0.99 1.20 1.21 1.32 1.44 1.73 -
P/RPS 1.41 1.32 1.60 1.61 1.47 1.57 1.71 -12.05%
P/EPS 10.27 10.83 11.13 10.11 8.58 7.65 9.07 8.62%
EY 9.73 9.23 8.98 9.89 11.65 13.07 11.02 -7.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.65 0.70 0.75 0.82 1.01 -39.07%

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