[SHL] YoY Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -78.37%
YoY- -5.37%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 77,638 37,809 47,656 47,922 71,823 28,712 47,577 8.49%
PBT 8,716 5,073 8,671 13,341 15,033 1,666 6,301 5.55%
Tax -2,729 -1,582 -2,517 -3,722 -4,487 -1,282 -3,773 -5.25%
NP 5,987 3,491 6,154 9,619 10,546 384 2,528 15.43%
-
NP to SH 5,987 3,539 6,062 9,980 10,546 384 2,528 15.43%
-
Tax Rate 31.31% 31.18% 29.03% 27.90% 29.85% 76.95% 59.88% -
Total Cost 71,651 34,318 41,502 38,303 61,277 28,328 45,049 8.03%
-
Net Worth 513,863 460,554 451,012 423,907 387,009 371,999 366,845 5.77%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 513,863 460,554 451,012 423,907 387,009 371,999 366,845 5.77%
NOSH 242,388 242,397 242,480 242,233 241,880 240,000 190,075 4.13%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 7.71% 9.23% 12.91% 20.07% 14.68% 1.34% 5.31% -
ROE 1.17% 0.77% 1.34% 2.35% 2.73% 0.10% 0.69% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 32.03 15.60 19.65 19.78 29.69 11.96 25.03 4.19%
EPS 2.47 1.46 2.50 4.12 4.36 0.16 1.33 10.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.90 1.86 1.75 1.60 1.55 1.93 1.57%
Adjusted Per Share Value based on latest NOSH - 242,233
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 32.08 15.62 19.69 19.80 29.68 11.86 19.66 8.49%
EPS 2.47 1.46 2.50 4.12 4.36 0.16 1.04 15.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1233 1.903 1.8636 1.7516 1.5991 1.5371 1.5158 5.77%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.50 1.80 1.20 1.57 1.39 0.90 1.52 -
P/RPS 4.68 11.54 6.11 7.94 4.68 7.52 6.07 -4.23%
P/EPS 60.73 123.29 48.00 38.11 31.88 562.50 114.29 -9.99%
EY 1.65 0.81 2.08 2.62 3.14 0.18 0.88 11.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.95 0.65 0.90 0.87 0.58 0.79 -1.76%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 27/08/07 28/08/06 24/08/05 24/08/04 27/08/03 28/08/02 -
Price 1.40 1.79 0.99 1.44 1.55 1.01 1.31 -
P/RPS 4.37 11.48 5.04 7.28 5.22 8.44 5.23 -2.94%
P/EPS 56.68 122.60 39.60 34.95 35.55 631.25 98.50 -8.79%
EY 1.76 0.82 2.53 2.86 2.81 0.16 1.02 9.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.94 0.53 0.82 0.97 0.65 0.68 -0.49%

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