[SHL] YoY Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -65.16%
YoY- 68.01%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 62,166 52,339 58,825 40,359 24,615 67,066 62,320 -0.04%
PBT 22,931 23,106 13,207 8,495 5,617 9,602 8,858 17.17%
Tax -4,072 -5,774 -3,156 -1,995 -1,708 -2,383 -1,857 13.97%
NP 18,859 17,332 10,051 6,500 3,909 7,219 7,001 17.94%
-
NP to SH 18,703 17,191 9,934 6,401 3,810 7,118 7,001 17.78%
-
Tax Rate 17.76% 24.99% 23.90% 23.48% 30.41% 24.82% 20.96% -
Total Cost 43,307 35,007 48,774 33,859 20,706 59,847 55,319 -3.99%
-
Net Worth 690,053 595,625 588,361 564,148 553,299 539,902 525,680 4.63%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 690,053 595,625 588,361 564,148 553,299 539,902 525,680 4.63%
NOSH 242,124 242,124 242,124 242,124 242,675 242,108 242,249 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 30.34% 33.11% 17.09% 16.11% 15.88% 10.76% 11.23% -
ROE 2.71% 2.89% 1.69% 1.13% 0.69% 1.32% 1.33% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 25.68 21.62 24.30 16.67 10.14 27.70 25.73 -0.03%
EPS 7.72 7.10 4.10 2.64 1.57 2.94 2.89 17.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.46 2.43 2.33 2.28 2.23 2.17 4.64%
Adjusted Per Share Value based on latest NOSH - 242,124
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 25.69 21.63 24.31 16.68 10.17 27.71 25.75 -0.03%
EPS 7.73 7.10 4.10 2.64 1.57 2.94 2.89 17.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8513 2.4611 2.4311 2.3311 2.2863 2.2309 2.1721 4.63%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.30 2.22 1.63 1.23 1.29 1.22 1.27 -
P/RPS 12.85 10.27 6.71 7.38 12.72 4.40 4.94 17.26%
P/EPS 42.72 31.27 39.73 46.53 82.17 41.50 43.94 -0.46%
EY 2.34 3.20 2.52 2.15 1.22 2.41 2.28 0.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.90 0.67 0.53 0.57 0.55 0.59 11.92%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 29/08/13 29/08/12 24/08/11 24/08/10 25/08/09 -
Price 3.06 3.14 1.90 1.31 1.35 1.22 1.25 -
P/RPS 11.92 14.53 7.82 7.86 13.31 4.40 4.86 16.12%
P/EPS 39.61 44.22 46.31 49.55 85.99 41.50 43.25 -1.45%
EY 2.52 2.26 2.16 2.02 1.16 2.41 2.31 1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.28 0.78 0.56 0.59 0.55 0.58 10.74%

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