[SHL] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -18.5%
YoY- -36.02%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 250,364 287,601 173,324 153,940 198,178 282,858 145,104 9.50%
PBT 34,285 35,600 84,089 18,226 33,568 67,270 9,368 24.11%
Tax -8,489 -10,264 -7,158 -3,936 -10,433 -20,354 -3,748 14.58%
NP 25,796 25,336 76,930 14,290 23,134 46,916 5,620 28.88%
-
NP to SH 25,796 25,336 77,650 15,337 23,970 46,916 5,620 28.88%
-
Tax Rate 24.76% 28.83% 8.51% 21.60% 31.08% 30.26% 40.01% -
Total Cost 224,568 262,265 96,393 139,649 175,044 235,942 139,484 8.25%
-
Net Worth 525,444 515,595 503,679 445,589 416,179 401,998 370,629 5.98%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 525,444 515,595 503,679 445,589 416,179 401,998 370,629 5.98%
NOSH 242,140 242,063 242,153 242,168 241,964 242,167 242,241 -0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.30% 8.81% 44.39% 9.28% 11.67% 16.59% 3.87% -
ROE 4.91% 4.91% 15.42% 3.44% 5.76% 11.67% 1.52% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 103.40 118.81 71.58 63.57 81.90 116.80 59.90 9.51%
EPS 10.65 10.47 32.07 6.33 9.91 19.37 2.32 28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.13 2.08 1.84 1.72 1.66 1.53 5.99%
Adjusted Per Share Value based on latest NOSH - 243,488
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 103.45 118.84 71.62 63.61 81.89 116.88 59.96 9.50%
EPS 10.66 10.47 32.09 6.34 9.90 19.39 2.32 28.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1712 2.1305 2.0812 1.8412 1.7197 1.6611 1.5315 5.98%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.11 1.50 1.90 0.89 1.19 1.71 1.24 -
P/RPS 1.07 1.26 2.65 1.40 1.45 1.46 2.07 -10.40%
P/EPS 10.42 14.33 5.93 14.05 12.01 8.83 53.45 -23.83%
EY 9.60 6.98 16.88 7.12 8.32 11.33 1.87 31.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.70 0.91 0.48 0.69 1.03 0.81 -7.41%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 23/02/09 27/02/08 26/02/07 23/02/06 24/02/05 25/02/04 -
Price 1.30 1.56 1.80 1.22 1.21 1.87 1.23 -
P/RPS 1.26 1.31 2.51 1.92 1.48 1.60 2.05 -7.78%
P/EPS 12.20 14.90 5.61 19.26 12.21 9.65 53.02 -21.70%
EY 8.19 6.71 17.81 5.19 8.19 10.36 1.89 27.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.73 0.87 0.66 0.70 1.13 0.80 -4.67%

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