[SHL] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 7.68%
YoY- -36.69%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 252,131 264,613 191,281 155,614 181,731 245,461 161,068 7.75%
PBT 35,139 30,831 72,640 18,621 35,866 64,803 25,525 5.46%
Tax -8,069 -8,926 -7,742 -3,209 -10,130 -18,653 -3,943 12.67%
NP 27,070 21,905 64,898 15,412 25,736 46,150 21,582 3.84%
-
NP to SH 27,070 21,905 65,438 16,515 26,086 46,150 21,199 4.15%
-
Tax Rate 22.96% 28.95% 10.66% 17.23% 28.24% 28.78% 15.45% -
Total Cost 225,061 242,708 126,383 140,202 155,995 199,311 139,486 8.29%
-
Net Worth 535,104 517,974 510,818 457,673 445,666 414,042 368,781 6.39%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 535,104 517,974 510,818 457,673 445,666 414,042 368,781 6.39%
NOSH 242,128 242,044 242,093 242,155 242,209 242,130 237,923 0.29%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.74% 8.28% 33.93% 9.90% 14.16% 18.80% 13.40% -
ROE 5.06% 4.23% 12.81% 3.61% 5.85% 11.15% 5.75% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 104.13 109.32 79.01 64.26 75.03 101.38 67.70 7.43%
EPS 11.18 9.05 27.03 6.82 10.77 19.06 8.91 3.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.14 2.11 1.89 1.84 1.71 1.55 6.08%
Adjusted Per Share Value based on latest NOSH - 242,125
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 104.13 109.29 79.00 64.27 75.06 101.38 66.52 7.75%
EPS 11.18 9.05 27.03 6.82 10.77 19.06 8.76 4.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.1393 2.1097 1.8902 1.8407 1.71 1.5231 6.39%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.23 1.11 1.68 1.56 1.20 1.81 1.34 -
P/RPS 1.18 1.02 2.13 2.43 1.60 1.79 1.98 -8.26%
P/EPS 11.00 12.27 6.22 22.87 11.14 9.50 15.04 -5.07%
EY 9.09 8.15 16.09 4.37 8.98 10.53 6.65 5.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.80 0.83 0.65 1.06 0.86 -6.89%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 26/05/09 28/05/08 28/05/07 19/06/06 31/05/05 25/05/04 -
Price 1.20 1.30 1.40 1.93 1.20 1.73 1.32 -
P/RPS 1.15 1.19 1.77 3.00 1.60 1.71 1.95 -8.42%
P/EPS 10.73 14.36 5.18 28.30 11.14 9.08 14.81 -5.22%
EY 9.32 6.96 19.31 3.53 8.98 11.02 6.75 5.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.66 1.02 0.65 1.01 0.85 -7.27%

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