[SHL] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -12.19%
YoY- 113.84%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 181,951 217,330 221,560 245,461 264,384 241,203 204,179 -7.37%
PBT 39,526 51,764 63,111 64,803 68,952 55,429 38,892 1.08%
Tax -11,212 -14,701 -17,888 -18,653 -16,398 -11,477 -7,148 34.88%
NP 28,314 37,063 45,223 46,150 52,554 43,952 31,744 -7.32%
-
NP to SH 28,941 37,342 45,584 46,150 52,554 43,952 31,744 -5.96%
-
Tax Rate 28.37% 28.40% 28.34% 28.78% 23.78% 20.71% 18.38% -
Total Cost 153,637 180,267 176,337 199,311 211,830 197,251 172,435 -7.38%
-
Net Worth 416,051 427,383 423,907 413,835 401,778 399,417 387,009 4.92%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 11,843 11,843 11,843 -
Div Payout % - - - - 22.54% 26.95% 37.31% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 416,051 427,383 423,907 413,835 401,778 399,417 387,009 4.92%
NOSH 241,890 242,831 242,233 242,008 242,035 242,070 241,880 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 15.56% 17.05% 20.41% 18.80% 19.88% 18.22% 15.55% -
ROE 6.96% 8.74% 10.75% 11.15% 13.08% 11.00% 8.20% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 75.22 89.50 91.47 101.43 109.23 99.64 84.41 -7.37%
EPS 11.96 15.38 18.82 19.07 21.71 18.16 13.12 -5.96%
DPS 0.00 0.00 0.00 0.00 4.89 4.89 4.90 -
NAPS 1.72 1.76 1.75 1.71 1.66 1.65 1.60 4.92%
Adjusted Per Share Value based on latest NOSH - 242,008
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 75.18 89.80 91.55 101.43 109.24 99.67 84.37 -7.38%
EPS 11.96 15.43 18.84 19.07 21.72 18.16 13.12 -5.96%
DPS 0.00 0.00 0.00 0.00 4.89 4.89 4.89 -
NAPS 1.7191 1.766 1.7516 1.71 1.6602 1.6504 1.5991 4.92%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.19 1.42 1.57 1.81 1.71 1.73 1.39 -
P/RPS 1.58 1.59 1.72 1.78 1.57 1.74 1.65 -2.84%
P/EPS 9.95 9.23 8.34 9.49 7.88 9.53 10.59 -4.05%
EY 10.05 10.83 11.99 10.54 12.70 10.50 9.44 4.25%
DY 0.00 0.00 0.00 0.00 2.86 2.83 3.52 -
P/NAPS 0.69 0.81 0.90 1.06 1.03 1.05 0.87 -14.28%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 29/11/05 24/08/05 31/05/05 24/02/05 23/11/04 24/08/04 -
Price 1.21 1.32 1.44 1.73 1.87 1.68 1.55 -
P/RPS 1.61 1.47 1.57 1.71 1.71 1.69 1.84 -8.49%
P/EPS 10.11 8.58 7.65 9.07 8.61 9.25 11.81 -9.81%
EY 9.89 11.65 13.07 11.02 11.61 10.81 8.47 10.85%
DY 0.00 0.00 0.00 0.00 2.62 2.91 3.16 -
P/NAPS 0.70 0.75 0.82 1.01 1.13 1.02 0.97 -19.49%

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