[SHL] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -8.15%
YoY- 1.82%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 149,194 87,632 205,925 250,364 287,601 173,324 153,940 -0.52%
PBT 41,338 24,308 36,869 34,285 35,600 84,089 18,226 14.60%
Tax -10,122 -5,861 -9,606 -8,489 -10,264 -7,158 -3,936 17.03%
NP 31,216 18,446 27,262 25,796 25,336 76,930 14,290 13.89%
-
NP to SH 30,768 17,974 26,821 25,796 25,336 77,650 15,337 12.29%
-
Tax Rate 24.49% 24.11% 26.05% 24.76% 28.83% 8.51% 21.60% -
Total Cost 117,978 69,185 178,662 224,568 262,265 96,393 139,649 -2.76%
-
Net Worth 566,570 549,621 539,815 525,444 515,595 503,679 445,589 4.08%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 566,570 549,621 539,815 525,444 515,595 503,679 445,589 4.08%
NOSH 242,124 242,124 242,069 242,140 242,063 242,153 242,168 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 20.92% 21.05% 13.24% 10.30% 8.81% 44.39% 9.28% -
ROE 5.43% 3.27% 4.97% 4.91% 4.91% 15.42% 3.44% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 61.62 36.19 85.07 103.40 118.81 71.58 63.57 -0.51%
EPS 12.71 7.43 11.08 10.65 10.47 32.07 6.33 12.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.27 2.23 2.17 2.13 2.08 1.84 4.08%
Adjusted Per Share Value based on latest NOSH - 242,237
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 61.65 36.21 85.09 103.45 118.84 71.62 63.61 -0.51%
EPS 12.71 7.43 11.08 10.66 10.47 32.09 6.34 12.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3411 2.2711 2.2305 2.1712 2.1305 2.0812 1.8412 4.08%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.14 1.30 1.25 1.11 1.50 1.90 0.89 -
P/RPS 1.85 3.59 1.47 1.07 1.26 2.65 1.40 4.75%
P/EPS 8.97 17.51 11.28 10.42 14.33 5.93 14.05 -7.19%
EY 11.15 5.71 8.86 9.60 6.98 16.88 7.12 7.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.56 0.51 0.70 0.91 0.48 0.34%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 22/02/11 24/02/10 23/02/09 27/02/08 26/02/07 -
Price 1.30 1.25 1.40 1.30 1.56 1.80 1.22 -
P/RPS 2.11 3.45 1.65 1.26 1.31 2.51 1.92 1.58%
P/EPS 10.23 16.84 12.64 12.20 14.90 5.61 19.26 -9.99%
EY 9.78 5.94 7.91 8.19 6.71 17.81 5.19 11.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.63 0.60 0.73 0.87 0.66 -2.69%

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