[SHL] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -29.8%
YoY- -38.6%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 276,414 219,952 175,182 225,348 281,610 121,340 265,964 0.64%
PBT 31,790 29,106 22,836 38,746 64,824 5,016 22,006 6.31%
Tax -8,704 -8,682 -4,996 -11,282 -19,186 -4,118 -12,154 -5.40%
NP 23,086 20,424 17,840 27,464 45,638 898 9,852 15.23%
-
NP to SH 23,086 21,500 18,818 28,022 45,638 898 9,852 15.23%
-
Tax Rate 27.38% 29.83% 21.88% 29.12% 29.60% 82.10% 55.23% -
Total Cost 253,328 199,528 157,342 197,884 235,972 120,442 256,112 -0.18%
-
Net Worth 517,862 467,286 454,728 425,895 399,695 366,289 367,072 5.89%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 517,862 467,286 454,728 425,895 399,695 366,289 367,072 5.89%
NOSH 241,991 242,117 241,876 241,986 242,239 236,315 190,193 4.09%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.35% 9.29% 10.18% 12.19% 16.21% 0.74% 3.70% -
ROE 4.46% 4.60% 4.14% 6.58% 11.42% 0.25% 2.68% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 114.22 90.85 72.43 93.12 116.25 51.35 139.84 -3.31%
EPS 9.54 8.88 7.78 11.58 18.84 0.38 5.18 10.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 1.93 1.88 1.76 1.65 1.55 1.93 1.73%
Adjusted Per Share Value based on latest NOSH - 242,831
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 114.22 90.88 72.39 93.11 116.36 50.14 109.90 0.64%
EPS 9.54 8.88 7.78 11.58 18.86 0.37 4.07 15.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1398 1.9308 1.879 1.7598 1.6516 1.5135 1.5168 5.89%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.47 1.99 0.99 1.42 1.73 0.99 1.20 -
P/RPS 1.29 2.19 1.37 1.52 1.49 1.93 0.86 6.98%
P/EPS 15.41 22.41 12.72 12.26 9.18 260.53 23.17 -6.56%
EY 6.49 4.46 7.86 8.15 10.89 0.38 4.32 7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.03 0.53 0.81 1.05 0.64 0.62 1.79%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 28/11/07 27/11/06 29/11/05 23/11/04 21/11/03 28/11/02 -
Price 1.20 2.00 0.91 1.32 1.68 1.30 1.18 -
P/RPS 1.05 2.20 1.26 1.42 1.45 2.53 0.84 3.78%
P/EPS 12.58 22.52 11.70 11.40 8.92 342.11 22.78 -9.41%
EY 7.95 4.44 8.55 8.77 11.21 0.29 4.39 10.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.04 0.48 0.75 1.02 0.84 0.61 -1.41%

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