[SHL] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -8.72%
YoY- -32.24%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 177,999 145,767 155,614 148,552 156,648 181,465 181,731 -1.37%
PBT 21,756 15,023 18,621 24,360 27,911 31,196 35,866 -28.32%
Tax -5,052 -2,274 -3,209 -5,257 -6,987 -8,925 -10,130 -37.08%
NP 16,704 12,749 15,412 19,103 20,924 22,271 25,736 -25.01%
-
NP to SH 17,856 13,992 16,515 19,611 21,484 22,168 26,086 -22.31%
-
Tax Rate 23.22% 15.14% 17.23% 21.58% 25.03% 28.61% 28.24% -
Total Cost 161,295 133,018 140,202 129,449 135,724 159,194 155,995 2.25%
-
Net Worth 467,021 460,554 457,617 448,018 455,968 451,012 445,334 3.21%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 467,021 460,554 457,617 448,018 455,968 451,012 445,334 3.21%
NOSH 241,979 242,397 242,125 243,488 242,536 242,480 242,029 -0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.38% 8.75% 9.90% 12.86% 13.36% 12.27% 14.16% -
ROE 3.82% 3.04% 3.61% 4.38% 4.71% 4.92% 5.86% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 73.56 60.14 64.27 61.01 64.59 74.84 75.09 -1.36%
EPS 7.38 5.77 6.82 8.05 8.86 9.14 10.78 -22.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.90 1.89 1.84 1.88 1.86 1.84 3.23%
Adjusted Per Share Value based on latest NOSH - 243,488
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 73.55 60.23 64.30 61.38 64.73 74.98 75.09 -1.37%
EPS 7.38 5.78 6.82 8.10 8.88 9.16 10.78 -22.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9297 1.903 1.8909 1.8512 1.8841 1.8636 1.8401 3.21%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.99 1.80 1.56 0.89 0.99 1.20 1.20 -
P/RPS 2.71 2.99 2.43 1.46 1.53 1.60 1.60 42.04%
P/EPS 26.97 31.18 22.87 11.05 11.18 13.13 11.13 80.31%
EY 3.71 3.21 4.37 9.05 8.95 7.62 8.98 -44.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.95 0.83 0.48 0.53 0.65 0.65 35.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 27/08/07 28/05/07 26/02/07 27/11/06 28/08/06 19/06/06 -
Price 2.00 1.79 1.93 1.22 0.91 0.99 1.20 -
P/RPS 2.72 2.98 3.00 2.00 1.41 1.32 1.60 42.39%
P/EPS 27.10 31.01 28.30 15.15 10.27 10.83 11.13 80.88%
EY 3.69 3.22 3.53 6.60 9.73 9.23 8.98 -44.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.94 1.02 0.66 0.48 0.53 0.65 36.75%

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