[SHL] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -41.54%
YoY- -90.89%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 175,182 225,348 281,610 121,340 265,964 170,228 234,960 -4.77%
PBT 22,836 38,746 64,824 5,016 22,006 18,920 33,724 -6.28%
Tax -4,996 -11,282 -19,186 -4,118 -12,154 -7,284 -14,680 -16.43%
NP 17,840 27,464 45,638 898 9,852 11,636 19,044 -1.08%
-
NP to SH 18,818 28,022 45,638 898 9,852 11,636 19,044 -0.19%
-
Tax Rate 21.88% 29.12% 29.60% 82.10% 55.23% 38.50% 43.53% -
Total Cost 157,342 197,884 235,972 120,442 256,112 158,592 215,916 -5.13%
-
Net Worth 454,728 425,895 399,695 366,289 367,072 369,038 366,954 3.63%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 454,728 425,895 399,695 366,289 367,072 369,038 366,954 3.63%
NOSH 241,876 241,986 242,239 236,315 190,193 188,284 188,181 4.27%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 10.18% 12.19% 16.21% 0.74% 3.70% 6.84% 8.11% -
ROE 4.14% 6.58% 11.42% 0.25% 2.68% 3.15% 5.19% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 72.43 93.12 116.25 51.35 139.84 90.41 124.86 -8.67%
EPS 7.78 11.58 18.84 0.38 5.18 6.18 10.12 -4.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.76 1.65 1.55 1.93 1.96 1.95 -0.60%
Adjusted Per Share Value based on latest NOSH - 216,666
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 72.35 93.07 116.31 50.11 109.85 70.31 97.04 -4.77%
EPS 7.77 11.57 18.85 0.37 4.07 4.81 7.87 -0.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8781 1.759 1.6508 1.5128 1.5161 1.5242 1.5156 3.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.99 1.42 1.73 0.99 1.20 1.15 1.61 -
P/RPS 1.37 1.52 1.49 1.93 0.86 1.27 1.29 1.00%
P/EPS 12.72 12.26 9.18 260.53 23.17 18.61 15.91 -3.65%
EY 7.86 8.15 10.89 0.38 4.32 5.37 6.29 3.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.81 1.05 0.64 0.62 0.59 0.83 -7.20%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 29/11/05 23/11/04 21/11/03 28/11/02 29/11/01 29/11/00 -
Price 0.91 1.32 1.68 1.30 1.18 1.16 1.41 -
P/RPS 1.26 1.42 1.45 2.53 0.84 1.28 1.13 1.83%
P/EPS 11.70 11.40 8.92 342.11 22.78 18.77 13.93 -2.86%
EY 8.55 8.77 11.21 0.29 4.39 5.33 7.18 2.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.75 1.02 0.84 0.61 0.59 0.72 -6.53%

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