[SHL] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 98.99%
YoY- 2646.35%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 151,236 190,624 191,688 287,292 114,848 190,308 181,184 -2.96%
PBT 20,292 34,684 53,364 60,132 6,664 25,204 29,004 -5.77%
Tax -6,328 -10,068 -14,888 -17,948 -5,128 -15,092 -12,288 -10.46%
NP 13,964 24,616 38,476 42,184 1,536 10,112 16,716 -2.95%
-
NP to SH 14,156 24,248 39,920 42,184 1,536 10,112 16,716 -2.73%
-
Tax Rate 31.18% 29.03% 27.90% 29.85% 76.95% 59.88% 42.37% -
Total Cost 137,272 166,008 153,212 245,108 113,312 180,196 164,468 -2.96%
-
Net Worth 460,554 451,012 423,907 387,009 371,999 366,845 368,956 3.76%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 460,554 451,012 423,907 387,009 371,999 366,845 368,956 3.76%
NOSH 242,397 242,480 242,233 241,880 240,000 190,075 188,243 4.30%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.23% 12.91% 20.07% 14.68% 1.34% 5.31% 9.23% -
ROE 3.07% 5.38% 9.42% 10.90% 0.41% 2.76% 4.53% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 62.39 78.61 79.13 118.77 47.85 100.12 96.25 -6.96%
EPS 5.84 10.00 16.48 17.44 0.64 5.32 8.88 -6.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.86 1.75 1.60 1.55 1.93 1.96 -0.51%
Adjusted Per Share Value based on latest NOSH - 241,880
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 62.49 78.77 79.21 118.71 47.46 78.64 74.87 -2.96%
EPS 5.85 10.02 16.50 17.43 0.63 4.18 6.91 -2.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.903 1.8636 1.7516 1.5991 1.5371 1.5158 1.5245 3.76%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.80 1.20 1.57 1.39 0.90 1.52 1.27 -
P/RPS 2.88 1.53 1.98 1.17 1.88 1.52 1.32 13.87%
P/EPS 30.82 12.00 9.53 7.97 140.63 28.57 14.30 13.64%
EY 3.24 8.33 10.50 12.55 0.71 3.50 6.99 -12.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.65 0.90 0.87 0.58 0.79 0.65 6.52%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 28/08/06 24/08/05 24/08/04 27/08/03 28/08/02 24/08/01 -
Price 1.79 0.99 1.44 1.55 1.01 1.31 1.31 -
P/RPS 2.87 1.26 1.82 1.30 2.11 1.31 1.36 13.24%
P/EPS 30.65 9.90 8.74 8.89 157.81 24.62 14.75 12.95%
EY 3.26 10.10 11.44 11.25 0.63 4.06 6.78 -11.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.53 0.82 0.97 0.65 0.68 0.67 5.80%

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