[SHL] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 4.94%
YoY- 23.58%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 182,114 77,923 190,069 252,131 264,613 191,281 155,614 2.65%
PBT 47,031 25,272 37,488 35,139 30,831 72,640 18,621 16.68%
Tax -12,101 -6,439 -9,505 -8,069 -8,926 -7,742 -3,209 24.73%
NP 34,930 18,833 27,983 27,070 21,905 64,898 15,412 14.59%
-
NP to SH 34,475 18,373 27,515 27,070 21,905 65,438 16,515 13.03%
-
Tax Rate 25.73% 25.48% 25.35% 22.96% 28.95% 10.66% 17.23% -
Total Cost 147,184 59,090 162,086 225,061 242,708 126,383 140,202 0.81%
-
Net Worth 576,255 556,885 547,393 535,104 517,974 510,818 457,673 3.91%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 576,255 556,885 547,393 535,104 517,974 510,818 457,673 3.91%
NOSH 242,124 242,124 242,209 242,128 242,044 242,093 242,155 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 19.18% 24.17% 14.72% 10.74% 8.28% 33.93% 9.90% -
ROE 5.98% 3.30% 5.03% 5.06% 4.23% 12.81% 3.61% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 75.22 32.18 78.47 104.13 109.32 79.01 64.26 2.65%
EPS 14.24 7.59 11.36 11.18 9.05 27.03 6.82 13.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.30 2.26 2.21 2.14 2.11 1.89 3.91%
Adjusted Per Share Value based on latest NOSH - 242,100
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 75.22 32.18 78.50 104.13 109.29 79.00 64.27 2.65%
EPS 14.24 7.59 11.36 11.18 9.05 27.03 6.82 13.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.30 2.2608 2.21 2.1393 2.1097 1.8902 3.91%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.32 1.29 1.53 1.23 1.11 1.68 1.56 -
P/RPS 1.75 4.01 1.95 1.18 1.02 2.13 2.43 -5.31%
P/EPS 9.27 17.00 13.47 11.00 12.27 6.22 22.87 -13.96%
EY 10.79 5.88 7.42 9.09 8.15 16.09 4.37 16.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.68 0.56 0.52 0.80 0.83 -6.62%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 23/05/12 24/05/11 26/05/10 26/05/09 28/05/08 28/05/07 -
Price 1.55 1.30 1.38 1.20 1.30 1.40 1.93 -
P/RPS 2.06 4.04 1.76 1.15 1.19 1.77 3.00 -6.06%
P/EPS 10.89 17.13 12.15 10.73 14.36 5.18 28.30 -14.70%
EY 9.19 5.84 8.23 9.32 6.96 19.31 3.53 17.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.57 0.61 0.54 0.61 0.66 1.02 -7.22%

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