[SHL] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -19.99%
YoY- -55.11%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 206,055 219,463 173,876 171,595 176,267 175,373 191,832 4.87%
PBT 14,655 17,081 14,588 15,538 19,965 26,694 33,758 -42.57%
Tax -7,398 -7,988 -6,254 -5,553 -7,486 -8,155 -11,203 -24.11%
NP 7,257 9,093 8,334 9,985 12,479 18,539 22,555 -52.94%
-
NP to SH 7,257 9,093 8,334 9,985 12,479 18,539 22,555 -52.94%
-
Tax Rate 50.48% 46.77% 42.87% 35.74% 37.50% 30.55% 33.19% -
Total Cost 198,798 210,370 165,542 161,610 163,788 156,834 169,277 11.27%
-
Net Worth 378,179 367,312 366,845 360,533 361,599 369,245 368,956 1.65%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 5,939 11,299 11,299 11,299 22,585 11,285 11,285 -34.73%
Div Payout % 81.85% 124.27% 135.59% 113.17% 180.99% 60.87% 50.03% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 378,179 367,312 366,845 360,533 361,599 369,245 368,956 1.65%
NOSH 197,999 190,317 190,075 188,761 188,333 188,390 188,243 3.41%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.52% 4.14% 4.79% 5.82% 7.08% 10.57% 11.76% -
ROE 1.92% 2.48% 2.27% 2.77% 3.45% 5.02% 6.11% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 104.07 115.31 91.48 90.91 93.59 93.09 101.91 1.40%
EPS 3.67 4.78 4.38 5.29 6.63 9.84 11.98 -54.45%
DPS 3.00 6.00 6.00 6.00 12.00 6.00 6.00 -36.92%
NAPS 1.91 1.93 1.93 1.91 1.92 1.96 1.96 -1.70%
Adjusted Per Share Value based on latest NOSH - 188,761
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 85.10 90.64 71.81 70.87 72.80 72.43 79.23 4.86%
EPS 3.00 3.76 3.44 4.12 5.15 7.66 9.32 -52.93%
DPS 2.45 4.67 4.67 4.67 9.33 4.66 4.66 -34.78%
NAPS 1.5619 1.517 1.5151 1.489 1.4935 1.525 1.5238 1.65%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.21 1.20 1.52 1.21 1.20 1.15 1.27 -
P/RPS 1.16 1.04 1.66 1.33 1.28 1.24 1.25 -4.84%
P/EPS 33.01 25.12 34.67 22.87 18.11 11.69 10.60 112.81%
EY 3.03 3.98 2.88 4.37 5.52 8.56 9.43 -52.99%
DY 2.48 5.00 3.95 4.96 10.00 5.22 4.72 -34.80%
P/NAPS 0.63 0.62 0.79 0.63 0.63 0.59 0.65 -2.05%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 28/11/02 28/08/02 30/05/02 26/02/02 29/11/01 24/08/01 -
Price 0.92 1.18 1.31 1.58 1.20 1.16 1.31 -
P/RPS 0.88 1.02 1.43 1.74 1.28 1.25 1.29 -22.45%
P/EPS 25.10 24.70 29.88 29.87 18.11 11.79 10.93 73.79%
EY 3.98 4.05 3.35 3.35 5.52 8.48 9.15 -42.50%
DY 3.26 5.08 4.58 3.80 10.00 5.17 4.58 -20.23%
P/NAPS 0.48 0.61 0.68 0.83 0.63 0.59 0.67 -19.88%

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