[SHL] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -4.87%
YoY- 3.97%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 222,884 149,194 87,632 205,925 250,364 287,601 173,324 4.27%
PBT 72,525 41,338 24,308 36,869 34,285 35,600 84,089 -2.43%
Tax -16,812 -10,122 -5,861 -9,606 -8,489 -10,264 -7,158 15.27%
NP 55,713 31,216 18,446 27,262 25,796 25,336 76,930 -5.23%
-
NP to SH 55,286 30,768 17,974 26,821 25,796 25,336 77,650 -5.49%
-
Tax Rate 23.18% 24.49% 24.11% 26.05% 24.76% 28.83% 8.51% -
Total Cost 167,170 117,978 69,185 178,662 224,568 262,265 96,393 9.60%
-
Net Worth 583,518 566,570 549,621 539,815 525,444 515,595 503,679 2.48%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 22,598 - - - - - - -
Div Payout % 40.87% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 583,518 566,570 549,621 539,815 525,444 515,595 503,679 2.48%
NOSH 242,124 242,124 242,124 242,069 242,140 242,063 242,153 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 25.00% 20.92% 21.05% 13.24% 10.30% 8.81% 44.39% -
ROE 9.47% 5.43% 3.27% 4.97% 4.91% 4.91% 15.42% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 92.05 61.62 36.19 85.07 103.40 118.81 71.58 4.27%
EPS 22.84 12.71 7.43 11.08 10.65 10.47 32.07 -5.49%
DPS 9.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.34 2.27 2.23 2.17 2.13 2.08 2.48%
Adjusted Per Share Value based on latest NOSH - 241,726
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 92.10 61.65 36.21 85.09 103.45 118.84 71.62 4.27%
EPS 22.84 12.71 7.43 11.08 10.66 10.47 32.09 -5.50%
DPS 9.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4111 2.3411 2.2711 2.2305 2.1712 2.1305 2.0812 2.48%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.07 1.14 1.30 1.25 1.11 1.50 1.90 -
P/RPS 2.25 1.85 3.59 1.47 1.07 1.26 2.65 -2.68%
P/EPS 9.07 8.97 17.51 11.28 10.42 14.33 5.93 7.33%
EY 11.03 11.15 5.71 8.86 9.60 6.98 16.88 -6.84%
DY 4.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.49 0.57 0.56 0.51 0.70 0.91 -0.93%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 23/02/12 22/02/11 24/02/10 23/02/09 27/02/08 -
Price 2.13 1.30 1.25 1.40 1.30 1.56 1.80 -
P/RPS 2.31 2.11 3.45 1.65 1.26 1.31 2.51 -1.37%
P/EPS 9.33 10.23 16.84 12.64 12.20 14.90 5.61 8.83%
EY 10.72 9.78 5.94 7.91 8.19 6.71 17.81 -8.10%
DY 4.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.56 0.55 0.63 0.60 0.73 0.87 0.19%

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