[SHL] YoY Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 23.19%
YoY- 73.05%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 203,064 242,972 248,664 209,356 235,300 161,436 98,460 12.81%
PBT 81,412 97,232 91,724 92,424 52,828 33,980 22,468 23.90%
Tax -11,068 -21,128 -16,288 -23,096 -12,624 -7,980 -6,832 8.36%
NP 70,344 76,104 75,436 69,328 40,204 26,000 15,636 28.45%
-
NP to SH 69,776 75,684 74,812 68,764 39,736 25,604 15,240 28.83%
-
Tax Rate 13.60% 21.73% 17.76% 24.99% 23.90% 23.48% 30.41% -
Total Cost 132,720 166,868 173,228 140,028 195,096 135,436 82,824 8.16%
-
Net Worth 767,533 733,635 690,053 595,625 588,361 564,148 553,299 5.60%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 767,533 733,635 690,053 595,625 588,361 564,148 553,299 5.60%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,675 -0.03%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 34.64% 31.32% 30.34% 33.11% 17.09% 16.11% 15.88% -
ROE 9.09% 10.32% 10.84% 11.54% 6.75% 4.54% 2.75% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 83.87 100.35 102.70 86.47 97.18 66.67 40.57 12.85%
EPS 28.80 31.24 30.88 28.40 16.40 10.56 6.28 28.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.03 2.85 2.46 2.43 2.33 2.28 5.64%
Adjusted Per Share Value based on latest NOSH - 242,124
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 83.91 100.40 102.75 86.51 97.23 66.71 40.68 12.81%
EPS 28.83 31.27 30.91 28.41 16.42 10.58 6.30 28.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1715 3.0314 2.8513 2.4611 2.4311 2.3311 2.2863 5.60%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.80 2.92 3.30 2.22 1.63 1.23 1.29 -
P/RPS 3.34 2.91 3.21 2.57 1.68 1.84 3.18 0.82%
P/EPS 9.72 9.34 10.68 7.82 9.93 11.63 20.54 -11.71%
EY 10.29 10.70 9.36 12.79 10.07 8.60 4.87 13.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 1.16 0.90 0.67 0.53 0.57 7.49%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 24/08/16 26/08/15 27/08/14 29/08/13 29/08/12 24/08/11 -
Price 2.86 3.15 3.06 3.14 1.90 1.31 1.35 -
P/RPS 3.41 3.14 2.98 3.63 1.96 1.96 3.33 0.39%
P/EPS 9.92 10.08 9.90 11.06 11.58 12.39 21.50 -12.08%
EY 10.08 9.92 10.10 9.04 8.64 8.07 4.65 13.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.04 1.07 1.28 0.78 0.56 0.59 7.28%

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