[SHL] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 5.18%
YoY- 1.67%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 235,300 161,436 98,460 268,264 249,280 310,552 151,236 7.63%
PBT 52,828 33,980 22,468 38,408 35,432 34,864 20,292 17.27%
Tax -12,624 -7,980 -6,832 -9,532 -7,428 -10,916 -6,328 12.18%
NP 40,204 26,000 15,636 28,876 28,004 23,948 13,964 19.25%
-
NP to SH 39,736 25,604 15,240 28,472 28,004 23,948 14,156 18.75%
-
Tax Rate 23.90% 23.48% 30.41% 24.82% 20.96% 31.31% 31.18% -
Total Cost 195,096 135,436 82,824 239,388 221,276 286,604 137,272 6.02%
-
Net Worth 588,361 564,148 553,299 539,902 525,680 513,863 460,554 4.16%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 588,361 564,148 553,299 539,902 525,680 513,863 460,554 4.16%
NOSH 242,124 242,124 242,675 242,108 242,249 242,388 242,397 -0.01%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 17.09% 16.11% 15.88% 10.76% 11.23% 7.71% 9.23% -
ROE 6.75% 4.54% 2.75% 5.27% 5.33% 4.66% 3.07% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 97.18 66.67 40.57 110.80 102.90 128.12 62.39 7.65%
EPS 16.40 10.56 6.28 11.76 11.56 9.88 5.84 18.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.33 2.28 2.23 2.17 2.12 1.90 4.18%
Adjusted Per Share Value based on latest NOSH - 242,108
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 97.23 66.71 40.68 110.85 103.00 128.32 62.49 7.63%
EPS 16.42 10.58 6.30 11.76 11.57 9.90 5.85 18.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4311 2.3311 2.2863 2.2309 2.1721 2.1233 1.903 4.16%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.63 1.23 1.29 1.22 1.27 1.50 1.80 -
P/RPS 1.68 1.84 3.18 1.10 1.23 1.17 2.88 -8.58%
P/EPS 9.93 11.63 20.54 10.37 10.99 15.18 30.82 -17.18%
EY 10.07 8.60 4.87 9.64 9.10 6.59 3.24 20.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.53 0.57 0.55 0.59 0.71 0.95 -5.64%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 24/08/11 24/08/10 25/08/09 26/08/08 27/08/07 -
Price 1.90 1.31 1.35 1.22 1.25 1.40 1.79 -
P/RPS 1.96 1.96 3.33 1.10 1.21 1.09 2.87 -6.15%
P/EPS 11.58 12.39 21.50 10.37 10.81 14.17 30.65 -14.96%
EY 8.64 8.07 4.65 9.64 9.25 7.06 3.26 17.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.56 0.59 0.55 0.58 0.66 0.94 -3.05%

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