[SHL] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 23.28%
YoY- 63.42%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 229,522 245,402 217,014 229,368 169,322 110,734 235,208 -0.40%
PBT 92,822 93,174 99,492 65,526 39,524 24,840 38,510 15.77%
Tax -19,628 -16,308 -24,458 -16,056 -9,108 -7,306 -9,892 12.08%
NP 73,194 76,866 75,034 49,470 30,416 17,534 28,618 16.92%
-
NP to SH 72,708 76,246 74,502 48,988 29,976 17,084 28,194 17.08%
-
Tax Rate 21.15% 17.50% 24.58% 24.50% 23.04% 29.41% 25.69% -
Total Cost 156,328 168,536 141,980 179,898 138,906 93,200 206,590 -4.53%
-
Net Worth 733,635 690,053 602,888 581,097 556,885 544,461 547,409 4.99%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 29,054 33,897 33,897 33,897 - - - -
Div Payout % 39.96% 44.46% 45.50% 69.20% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 733,635 690,053 602,888 581,097 556,885 544,461 547,409 4.99%
NOSH 242,124 242,124 242,124 242,124 242,124 241,983 242,216 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 31.89% 31.32% 34.58% 21.57% 17.96% 15.83% 12.17% -
ROE 9.91% 11.05% 12.36% 8.43% 5.38% 3.14% 5.15% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 94.80 101.35 89.63 94.73 69.93 45.76 97.11 -0.40%
EPS 30.02 31.50 30.78 20.24 12.38 7.06 11.64 17.08%
DPS 12.00 14.00 14.00 14.00 0.00 0.00 0.00 -
NAPS 3.03 2.85 2.49 2.40 2.30 2.25 2.26 5.00%
Adjusted Per Share Value based on latest NOSH - 242,124
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 94.84 101.40 89.67 94.78 69.96 45.76 97.19 -0.40%
EPS 30.04 31.51 30.78 20.24 12.39 7.06 11.65 17.08%
DPS 12.01 14.01 14.01 14.01 0.00 0.00 0.00 -
NAPS 3.0314 2.8513 2.4912 2.4011 2.3011 2.2497 2.2619 4.99%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.96 2.94 3.61 1.99 1.25 1.15 1.19 -
P/RPS 3.12 2.90 4.03 2.10 1.79 2.51 1.23 16.76%
P/EPS 9.86 9.34 11.73 9.84 10.10 16.29 10.22 -0.59%
EY 10.15 10.71 8.52 10.17 9.90 6.14 9.78 0.62%
DY 4.05 4.76 3.88 7.04 0.00 0.00 0.00 -
P/NAPS 0.98 1.03 1.45 0.83 0.54 0.51 0.53 10.77%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 25/11/15 26/11/14 21/11/13 27/11/12 22/11/11 29/11/10 -
Price 2.92 3.03 3.63 2.11 1.25 1.25 1.30 -
P/RPS 3.08 2.99 4.05 2.23 1.79 2.73 1.34 14.86%
P/EPS 9.72 9.62 11.80 10.43 10.10 17.71 11.17 -2.28%
EY 10.28 10.39 8.48 9.59 9.90 5.65 8.95 2.33%
DY 4.11 4.62 3.86 6.64 0.00 0.00 0.00 -
P/NAPS 0.96 1.06 1.46 0.88 0.54 0.56 0.58 8.75%

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