[SHL] YoY Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -71.18%
YoY- 55.19%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 60,743 62,166 52,339 58,825 40,359 24,615 67,066 -1.63%
PBT 24,308 22,931 23,106 13,207 8,495 5,617 9,602 16.72%
Tax -5,282 -4,072 -5,774 -3,156 -1,995 -1,708 -2,383 14.17%
NP 19,026 18,859 17,332 10,051 6,500 3,909 7,219 17.51%
-
NP to SH 18,921 18,703 17,191 9,934 6,401 3,810 7,118 17.67%
-
Tax Rate 21.73% 17.76% 24.99% 23.90% 23.48% 30.41% 24.82% -
Total Cost 41,717 43,307 35,007 48,774 33,859 20,706 59,847 -5.83%
-
Net Worth 733,635 690,053 595,625 588,361 564,148 553,299 539,902 5.23%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 733,635 690,053 595,625 588,361 564,148 553,299 539,902 5.23%
NOSH 242,124 242,124 242,124 242,124 242,124 242,675 242,108 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 31.32% 30.34% 33.11% 17.09% 16.11% 15.88% 10.76% -
ROE 2.58% 2.71% 2.89% 1.69% 1.13% 0.69% 1.32% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.09 25.68 21.62 24.30 16.67 10.14 27.70 -1.63%
EPS 7.81 7.72 7.10 4.10 2.64 1.57 2.94 17.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.85 2.46 2.43 2.33 2.28 2.23 5.23%
Adjusted Per Share Value based on latest NOSH - 242,124
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.09 25.68 21.62 24.30 16.67 10.17 27.70 -1.63%
EPS 7.81 7.72 7.10 4.10 2.64 1.57 2.94 17.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.85 2.46 2.43 2.33 2.2852 2.2299 5.23%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.92 3.30 2.22 1.63 1.23 1.29 1.22 -
P/RPS 11.64 12.85 10.27 6.71 7.38 12.72 4.40 17.58%
P/EPS 37.37 42.72 31.27 39.73 46.53 82.17 41.50 -1.73%
EY 2.68 2.34 3.20 2.52 2.15 1.22 2.41 1.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.16 0.90 0.67 0.53 0.57 0.55 9.71%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 27/08/14 29/08/13 29/08/12 24/08/11 24/08/10 -
Price 3.15 3.06 3.14 1.90 1.31 1.35 1.22 -
P/RPS 12.56 11.92 14.53 7.82 7.86 13.31 4.40 19.08%
P/EPS 40.31 39.61 44.22 46.31 49.55 85.99 41.50 -0.48%
EY 2.48 2.52 2.26 2.16 2.02 1.16 2.41 0.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.07 1.28 0.78 0.56 0.59 0.55 11.19%

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