[SHL] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 2.64%
YoY- 71.17%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 243,746 225,760 222,884 149,194 87,632 205,925 250,364 -0.44%
PBT 95,109 103,929 72,525 41,338 24,308 36,869 34,285 18.52%
Tax -12,589 -22,974 -16,812 -10,122 -5,861 -9,606 -8,489 6.78%
NP 82,520 80,954 55,713 31,216 18,446 27,262 25,796 21.37%
-
NP to SH 81,930 80,432 55,286 30,768 17,974 26,821 25,796 21.23%
-
Tax Rate 13.24% 22.11% 23.18% 24.49% 24.11% 26.05% 24.76% -
Total Cost 161,226 144,805 167,170 117,978 69,185 178,662 224,568 -5.37%
-
Net Worth 694,895 610,152 583,518 566,570 549,621 539,815 525,444 4.76%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 22,598 22,598 22,598 - - - - -
Div Payout % 27.58% 28.10% 40.87% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 694,895 610,152 583,518 566,570 549,621 539,815 525,444 4.76%
NOSH 242,124 242,124 242,124 242,124 242,124 242,069 242,140 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 33.85% 35.86% 25.00% 20.92% 21.05% 13.24% 10.30% -
ROE 11.79% 13.18% 9.47% 5.43% 3.27% 4.97% 4.91% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 100.67 93.24 92.05 61.62 36.19 85.07 103.40 -0.44%
EPS 33.84 33.21 22.84 12.71 7.43 11.08 10.65 21.23%
DPS 9.33 9.33 9.33 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.52 2.41 2.34 2.27 2.23 2.17 4.76%
Adjusted Per Share Value based on latest NOSH - 242,124
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 100.72 93.28 92.10 61.65 36.21 85.09 103.45 -0.44%
EPS 33.85 33.23 22.84 12.71 7.43 11.08 10.66 21.22%
DPS 9.34 9.34 9.34 0.00 0.00 0.00 0.00 -
NAPS 2.8713 2.5212 2.4111 2.3411 2.2711 2.2305 2.1712 4.76%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.90 2.95 2.07 1.14 1.30 1.25 1.11 -
P/RPS 2.88 3.16 2.25 1.85 3.59 1.47 1.07 17.93%
P/EPS 8.57 8.88 9.07 8.97 17.51 11.28 10.42 -3.20%
EY 11.67 11.26 11.03 11.15 5.71 8.86 9.60 3.30%
DY 3.22 3.16 4.51 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.17 0.86 0.49 0.57 0.56 0.51 12.05%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 26/02/14 27/02/13 23/02/12 22/02/11 24/02/10 -
Price 2.86 3.35 2.13 1.30 1.25 1.40 1.30 -
P/RPS 2.84 3.59 2.31 2.11 3.45 1.65 1.26 14.49%
P/EPS 8.45 10.08 9.33 10.23 16.84 12.64 12.20 -5.93%
EY 11.83 9.92 10.72 9.78 5.94 7.91 8.19 6.31%
DY 3.26 2.79 4.38 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.33 0.88 0.56 0.55 0.63 0.60 8.88%

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