[SHL] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 2.63%
YoY- 25.12%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 127,832 147,618 190,069 218,802 245,347 256,877 252,131 -36.39%
PBT 30,653 33,503 37,488 37,077 35,752 35,883 35,139 -8.69%
Tax -8,212 -8,830 -9,505 -8,907 -8,415 -8,595 -8,069 1.17%
NP 22,441 24,673 27,983 28,170 27,337 27,288 27,070 -11.74%
-
NP to SH 21,960 24,207 27,515 27,839 27,125 27,187 27,070 -13.00%
-
Tax Rate 26.79% 26.36% 25.35% 24.02% 23.54% 23.95% 22.96% -
Total Cost 105,391 122,945 162,086 190,632 218,010 229,589 225,061 -39.66%
-
Net Worth 545,999 553,299 546,462 539,051 547,657 539,902 535,041 1.35%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 545,999 553,299 546,462 539,051 547,657 539,902 535,041 1.35%
NOSH 242,666 242,675 241,797 241,726 242,326 242,108 242,100 0.15%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.56% 16.71% 14.72% 12.87% 11.14% 10.62% 10.74% -
ROE 4.02% 4.38% 5.04% 5.16% 4.95% 5.04% 5.06% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 52.68 60.83 78.61 90.52 101.25 106.10 104.14 -36.48%
EPS 9.05 9.98 11.38 11.52 11.19 11.23 11.18 -13.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.28 2.26 2.23 2.26 2.23 2.21 1.20%
Adjusted Per Share Value based on latest NOSH - 241,726
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 52.80 60.97 78.50 90.37 101.33 106.09 104.13 -36.38%
EPS 9.07 10.00 11.36 11.50 11.20 11.23 11.18 -13.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.255 2.2852 2.257 2.2263 2.2619 2.2299 2.2098 1.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.15 1.29 1.53 1.25 1.19 1.22 1.23 -
P/RPS 2.18 2.12 1.95 1.38 1.18 1.15 1.18 50.50%
P/EPS 12.71 12.93 13.45 10.85 10.63 10.86 11.00 10.10%
EY 7.87 7.73 7.44 9.21 9.41 9.20 9.09 -9.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.68 0.56 0.53 0.55 0.56 -6.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 24/08/11 24/05/11 22/02/11 29/11/10 24/08/10 26/05/10 -
Price 1.25 1.35 1.38 1.40 1.30 1.22 1.20 -
P/RPS 2.37 2.22 1.76 1.55 1.28 1.15 1.15 61.87%
P/EPS 13.81 13.53 12.13 12.16 11.61 10.86 10.73 18.30%
EY 7.24 7.39 8.25 8.23 8.61 9.20 9.32 -15.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.61 0.63 0.58 0.55 0.54 2.45%

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