[SHL] YoY Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 2.22%
YoY- -33.23%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 230,296 204,930 182,114 77,923 190,069 252,131 264,613 -2.28%
PBT 124,057 74,530 47,031 25,272 37,488 35,139 30,831 26.10%
Tax -18,749 -18,225 -12,101 -6,439 -9,505 -8,069 -8,926 13.16%
NP 105,308 56,305 34,930 18,833 27,983 27,070 21,905 29.89%
-
NP to SH 104,569 55,819 34,475 18,373 27,515 27,070 21,905 29.74%
-
Tax Rate 15.11% 24.45% 25.73% 25.48% 25.35% 22.96% 28.95% -
Total Cost 124,988 148,625 147,184 59,090 162,086 225,061 242,708 -10.46%
-
Net Worth 697,317 593,203 576,255 556,885 547,393 535,104 517,974 5.07%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 41,161 33,897 - - - - - -
Div Payout % 39.36% 60.73% - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 697,317 593,203 576,255 556,885 547,393 535,104 517,974 5.07%
NOSH 242,124 242,124 242,124 242,124 242,209 242,128 242,044 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 45.73% 27.48% 19.18% 24.17% 14.72% 10.74% 8.28% -
ROE 15.00% 9.41% 5.98% 3.30% 5.03% 5.06% 4.23% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 95.11 84.64 75.22 32.18 78.47 104.13 109.32 -2.29%
EPS 43.19 23.05 14.24 7.59 11.36 11.18 9.05 29.73%
DPS 17.00 14.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.45 2.38 2.30 2.26 2.21 2.14 5.07%
Adjusted Per Share Value based on latest NOSH - 242,124
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 95.12 84.64 75.22 32.18 78.50 104.13 109.29 -2.28%
EPS 43.19 23.05 14.24 7.59 11.36 11.18 9.05 29.73%
DPS 17.00 14.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.45 2.38 2.30 2.2608 2.21 2.1393 5.07%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.14 2.15 1.32 1.29 1.53 1.23 1.11 -
P/RPS 3.30 2.54 1.75 4.01 1.95 1.18 1.02 21.60%
P/EPS 7.27 9.33 9.27 17.00 13.47 11.00 12.27 -8.35%
EY 13.75 10.72 10.79 5.88 7.42 9.09 8.15 9.10%
DY 5.41 6.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.88 0.55 0.56 0.68 0.56 0.52 13.12%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 30/05/13 23/05/12 24/05/11 26/05/10 26/05/09 -
Price 3.40 2.30 1.55 1.30 1.38 1.20 1.30 -
P/RPS 3.57 2.72 2.06 4.04 1.76 1.15 1.19 20.08%
P/EPS 7.87 9.98 10.89 17.13 12.15 10.73 14.36 -9.53%
EY 12.70 10.02 9.19 5.84 8.23 9.32 6.96 10.53%
DY 5.00 6.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.94 0.65 0.57 0.61 0.54 0.61 11.61%

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