[SHL] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 254.21%
YoY- 222.51%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 219,512 231,110 191,281 170,152 177,999 145,767 155,614 25.69%
PBT 73,982 76,283 72,640 68,018 21,756 15,023 18,621 150.22%
Tax -7,753 -8,889 -7,742 -5,626 -5,052 -2,274 -3,209 79.76%
NP 66,229 67,394 64,898 62,392 16,704 12,749 15,412 163.61%
-
NP to SH 66,229 67,884 65,436 63,248 17,856 13,992 16,515 151.77%
-
Tax Rate 10.48% 11.65% 10.66% 8.27% 23.22% 15.14% 17.23% -
Total Cost 153,283 163,716 126,383 107,760 161,295 133,018 140,202 6.10%
-
Net Worth 519,207 513,863 511,515 503,676 467,021 460,554 457,617 8.75%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 519,207 513,863 511,515 503,676 467,021 460,554 457,617 8.75%
NOSH 242,620 242,388 242,424 242,151 241,979 242,397 242,125 0.13%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 30.17% 29.16% 33.93% 36.67% 9.38% 8.75% 9.90% -
ROE 12.76% 13.21% 12.79% 12.56% 3.82% 3.04% 3.61% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 90.48 95.35 78.90 70.27 73.56 60.14 64.27 25.53%
EPS 27.30 28.01 26.99 26.12 7.38 5.77 6.82 151.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.12 2.11 2.08 1.93 1.90 1.89 8.60%
Adjusted Per Share Value based on latest NOSH - 242,151
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 90.70 95.50 79.04 70.31 73.55 60.23 64.30 25.69%
EPS 27.37 28.05 27.04 26.13 7.38 5.78 6.82 151.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1454 2.1233 2.1136 2.0812 1.9297 1.903 1.8909 8.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.47 1.50 1.68 1.90 1.99 1.80 1.56 -
P/RPS 1.62 1.57 2.13 2.70 2.71 2.99 2.43 -23.62%
P/EPS 5.39 5.36 6.22 7.27 26.97 31.18 22.87 -61.74%
EY 18.57 18.67 16.07 13.75 3.71 3.21 4.37 161.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.80 0.91 1.03 0.95 0.83 -11.55%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 28/05/08 27/02/08 28/11/07 27/08/07 28/05/07 -
Price 1.20 1.40 1.40 1.80 2.00 1.79 1.93 -
P/RPS 1.33 1.47 1.77 2.56 2.72 2.98 3.00 -41.77%
P/EPS 4.40 5.00 5.19 6.89 27.10 31.01 28.30 -70.98%
EY 22.75 20.00 19.28 14.51 3.69 3.22 3.53 245.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.66 0.66 0.87 1.04 0.94 1.02 -32.87%

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