[SHL] YoY Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -86.15%
YoY- -46.47%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 52,339 58,825 40,359 24,615 67,066 62,320 77,638 -6.35%
PBT 23,106 13,207 8,495 5,617 9,602 8,858 8,716 17.63%
Tax -5,774 -3,156 -1,995 -1,708 -2,383 -1,857 -2,729 13.29%
NP 17,332 10,051 6,500 3,909 7,219 7,001 5,987 19.37%
-
NP to SH 17,191 9,934 6,401 3,810 7,118 7,001 5,987 19.21%
-
Tax Rate 24.99% 23.90% 23.48% 30.41% 24.82% 20.96% 31.31% -
Total Cost 35,007 48,774 33,859 20,706 59,847 55,319 71,651 -11.24%
-
Net Worth 595,625 588,361 564,148 553,299 539,902 525,680 513,863 2.49%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 595,625 588,361 564,148 553,299 539,902 525,680 513,863 2.49%
NOSH 242,124 242,124 242,124 242,675 242,108 242,249 242,388 -0.01%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 33.11% 17.09% 16.11% 15.88% 10.76% 11.23% 7.71% -
ROE 2.89% 1.69% 1.13% 0.69% 1.32% 1.33% 1.17% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 21.62 24.30 16.67 10.14 27.70 25.73 32.03 -6.33%
EPS 7.10 4.10 2.64 1.57 2.94 2.89 2.47 19.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.43 2.33 2.28 2.23 2.17 2.12 2.50%
Adjusted Per Share Value based on latest NOSH - 242,675
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 21.63 24.31 16.68 10.17 27.71 25.75 32.08 -6.35%
EPS 7.10 4.10 2.64 1.57 2.94 2.89 2.47 19.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4611 2.4311 2.3311 2.2863 2.2309 2.1721 2.1233 2.48%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.22 1.63 1.23 1.29 1.22 1.27 1.50 -
P/RPS 10.27 6.71 7.38 12.72 4.40 4.94 4.68 13.98%
P/EPS 31.27 39.73 46.53 82.17 41.50 43.94 60.73 -10.46%
EY 3.20 2.52 2.15 1.22 2.41 2.28 1.65 11.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.67 0.53 0.57 0.55 0.59 0.71 4.02%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 29/08/13 29/08/12 24/08/11 24/08/10 25/08/09 26/08/08 -
Price 3.14 1.90 1.31 1.35 1.22 1.25 1.40 -
P/RPS 14.53 7.82 7.86 13.31 4.40 4.86 4.37 22.15%
P/EPS 44.22 46.31 49.55 85.99 41.50 43.25 56.68 -4.05%
EY 2.26 2.16 2.02 1.16 2.41 2.31 1.76 4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.78 0.56 0.59 0.55 0.58 0.66 11.66%

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