[SHL] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 8.19%
YoY- 4982.18%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 219,952 175,182 225,348 281,610 121,340 265,964 170,228 4.36%
PBT 29,106 22,836 38,746 64,824 5,016 22,006 18,920 7.43%
Tax -8,682 -4,996 -11,282 -19,186 -4,118 -12,154 -7,284 2.96%
NP 20,424 17,840 27,464 45,638 898 9,852 11,636 9.82%
-
NP to SH 21,500 18,818 28,022 45,638 898 9,852 11,636 10.76%
-
Tax Rate 29.83% 21.88% 29.12% 29.60% 82.10% 55.23% 38.50% -
Total Cost 199,528 157,342 197,884 235,972 120,442 256,112 158,592 3.89%
-
Net Worth 467,286 454,728 425,895 399,695 366,289 367,072 369,038 4.01%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 467,286 454,728 425,895 399,695 366,289 367,072 369,038 4.01%
NOSH 242,117 241,876 241,986 242,239 236,315 190,193 188,284 4.27%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.29% 10.18% 12.19% 16.21% 0.74% 3.70% 6.84% -
ROE 4.60% 4.14% 6.58% 11.42% 0.25% 2.68% 3.15% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 90.85 72.43 93.12 116.25 51.35 139.84 90.41 0.08%
EPS 8.88 7.78 11.58 18.84 0.38 5.18 6.18 6.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.88 1.76 1.65 1.55 1.93 1.96 -0.25%
Adjusted Per Share Value based on latest NOSH - 242,070
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 90.88 72.39 93.11 116.36 50.14 109.90 70.34 4.36%
EPS 8.88 7.78 11.58 18.86 0.37 4.07 4.81 10.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9308 1.879 1.7598 1.6516 1.5135 1.5168 1.5249 4.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.99 0.99 1.42 1.73 0.99 1.20 1.15 -
P/RPS 2.19 1.37 1.52 1.49 1.93 0.86 1.27 9.50%
P/EPS 22.41 12.72 12.26 9.18 260.53 23.17 18.61 3.14%
EY 4.46 7.86 8.15 10.89 0.38 4.32 5.37 -3.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.53 0.81 1.05 0.64 0.62 0.59 9.72%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 27/11/06 29/11/05 23/11/04 21/11/03 28/11/02 29/11/01 -
Price 2.00 0.91 1.32 1.68 1.30 1.18 1.16 -
P/RPS 2.20 1.26 1.42 1.45 2.53 0.84 1.28 9.44%
P/EPS 22.52 11.70 11.40 8.92 342.11 22.78 18.77 3.08%
EY 4.44 8.55 8.77 11.21 0.29 4.39 5.33 -2.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.48 0.75 1.02 0.84 0.61 0.59 9.90%

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