[SHL] YoY Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 2.59%
YoY- 1.64%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 204,930 182,114 77,923 190,069 252,131 264,613 191,281 1.15%
PBT 74,530 47,031 25,272 37,488 35,139 30,831 72,640 0.42%
Tax -18,225 -12,101 -6,439 -9,505 -8,069 -8,926 -7,742 15.32%
NP 56,305 34,930 18,833 27,983 27,070 21,905 64,898 -2.33%
-
NP to SH 55,819 34,475 18,373 27,515 27,070 21,905 65,438 -2.61%
-
Tax Rate 24.45% 25.73% 25.48% 25.35% 22.96% 28.95% 10.66% -
Total Cost 148,625 147,184 59,090 162,086 225,061 242,708 126,383 2.73%
-
Net Worth 593,203 576,255 556,885 547,393 535,104 517,974 510,818 2.52%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 33,897 - - - - - - -
Div Payout % 60.73% - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 593,203 576,255 556,885 547,393 535,104 517,974 510,818 2.52%
NOSH 242,124 242,124 242,124 242,209 242,128 242,044 242,093 0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 27.48% 19.18% 24.17% 14.72% 10.74% 8.28% 33.93% -
ROE 9.41% 5.98% 3.30% 5.03% 5.06% 4.23% 12.81% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 84.64 75.22 32.18 78.47 104.13 109.32 79.01 1.15%
EPS 23.05 14.24 7.59 11.36 11.18 9.05 27.03 -2.61%
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.38 2.30 2.26 2.21 2.14 2.11 2.52%
Adjusted Per Share Value based on latest NOSH - 241,797
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 84.64 75.22 32.18 78.50 104.13 109.29 79.00 1.15%
EPS 23.05 14.24 7.59 11.36 11.18 9.05 27.03 -2.61%
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.38 2.30 2.2608 2.21 2.1393 2.1097 2.52%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.15 1.32 1.29 1.53 1.23 1.11 1.68 -
P/RPS 2.54 1.75 4.01 1.95 1.18 1.02 2.13 2.97%
P/EPS 9.33 9.27 17.00 13.47 11.00 12.27 6.22 6.98%
EY 10.72 10.79 5.88 7.42 9.09 8.15 16.09 -6.54%
DY 6.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.55 0.56 0.68 0.56 0.52 0.80 1.60%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 30/05/13 23/05/12 24/05/11 26/05/10 26/05/09 28/05/08 -
Price 2.30 1.55 1.30 1.38 1.20 1.30 1.40 -
P/RPS 2.72 2.06 4.04 1.76 1.15 1.19 1.77 7.41%
P/EPS 9.98 10.89 17.13 12.15 10.73 14.36 5.18 11.54%
EY 10.02 9.19 5.84 8.23 9.32 6.96 19.31 -10.35%
DY 6.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.65 0.57 0.61 0.54 0.61 0.66 6.06%

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