[SHL] YoY Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -7.05%
YoY- -39.26%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 249,280 310,552 151,236 190,624 191,688 287,292 114,848 13.77%
PBT 35,432 34,864 20,292 34,684 53,364 60,132 6,664 32.07%
Tax -7,428 -10,916 -6,328 -10,068 -14,888 -17,948 -5,128 6.36%
NP 28,004 23,948 13,964 24,616 38,476 42,184 1,536 62.16%
-
NP to SH 28,004 23,948 14,156 24,248 39,920 42,184 1,536 62.16%
-
Tax Rate 20.96% 31.31% 31.18% 29.03% 27.90% 29.85% 76.95% -
Total Cost 221,276 286,604 137,272 166,008 153,212 245,108 113,312 11.78%
-
Net Worth 525,680 513,863 460,554 451,012 423,907 387,009 371,999 5.92%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 525,680 513,863 460,554 451,012 423,907 387,009 371,999 5.92%
NOSH 242,249 242,388 242,397 242,480 242,233 241,880 240,000 0.15%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 11.23% 7.71% 9.23% 12.91% 20.07% 14.68% 1.34% -
ROE 5.33% 4.66% 3.07% 5.38% 9.42% 10.90% 0.41% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 102.90 128.12 62.39 78.61 79.13 118.77 47.85 13.59%
EPS 11.56 9.88 5.84 10.00 16.48 17.44 0.64 61.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.12 1.90 1.86 1.75 1.60 1.55 5.76%
Adjusted Per Share Value based on latest NOSH - 242,480
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 103.00 128.32 62.49 78.77 79.21 118.71 47.46 13.77%
EPS 11.57 9.90 5.85 10.02 16.50 17.43 0.63 62.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1721 2.1233 1.903 1.8636 1.7516 1.5991 1.5371 5.92%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.27 1.50 1.80 1.20 1.57 1.39 0.90 -
P/RPS 1.23 1.17 2.88 1.53 1.98 1.17 1.88 -6.82%
P/EPS 10.99 15.18 30.82 12.00 9.53 7.97 140.63 -34.58%
EY 9.10 6.59 3.24 8.33 10.50 12.55 0.71 52.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.95 0.65 0.90 0.87 0.58 0.28%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 26/08/08 27/08/07 28/08/06 24/08/05 24/08/04 27/08/03 -
Price 1.25 1.40 1.79 0.99 1.44 1.55 1.01 -
P/RPS 1.21 1.09 2.87 1.26 1.82 1.30 2.11 -8.84%
P/EPS 10.81 14.17 30.65 9.90 8.74 8.89 157.81 -36.00%
EY 9.25 7.06 3.26 10.10 11.44 11.25 0.63 56.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.94 0.53 0.82 0.97 0.65 -1.87%

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