[SHL] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 16.93%
YoY- -90.89%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 87,591 112,674 140,805 60,670 132,982 85,114 117,480 -4.77%
PBT 11,418 19,373 32,412 2,508 11,003 9,460 16,862 -6.28%
Tax -2,498 -5,641 -9,593 -2,059 -6,077 -3,642 -7,340 -16.43%
NP 8,920 13,732 22,819 449 4,926 5,818 9,522 -1.08%
-
NP to SH 9,409 14,011 22,819 449 4,926 5,818 9,522 -0.19%
-
Tax Rate 21.88% 29.12% 29.60% 82.10% 55.23% 38.50% 43.53% -
Total Cost 78,671 98,942 117,986 60,221 128,056 79,296 107,958 -5.13%
-
Net Worth 454,728 425,895 399,695 366,289 367,072 369,038 366,954 3.63%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 454,728 425,895 399,695 366,289 367,072 369,038 366,954 3.63%
NOSH 241,876 241,986 242,239 236,315 190,193 188,284 188,181 4.27%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 10.18% 12.19% 16.21% 0.74% 3.70% 6.84% 8.11% -
ROE 2.07% 3.29% 5.71% 0.12% 1.34% 1.58% 2.59% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 36.21 46.56 58.13 25.67 69.92 45.20 62.43 -8.67%
EPS 3.89 5.79 9.42 0.19 2.59 3.09 5.06 -4.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.76 1.65 1.55 1.93 1.96 1.95 -0.60%
Adjusted Per Share Value based on latest NOSH - 216,666
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 36.19 46.56 58.18 25.07 54.95 35.17 48.54 -4.77%
EPS 3.89 5.79 9.43 0.19 2.04 2.40 3.93 -0.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.879 1.7598 1.6516 1.5135 1.5168 1.5249 1.5163 3.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.99 1.42 1.73 0.99 1.20 1.15 1.61 -
P/RPS 2.73 3.05 2.98 3.86 1.72 2.54 2.58 0.94%
P/EPS 25.45 24.53 18.37 521.05 46.33 37.22 31.82 -3.65%
EY 3.93 4.08 5.45 0.19 2.16 2.69 3.14 3.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.81 1.05 0.64 0.62 0.59 0.83 -7.20%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 29/11/05 23/11/04 21/11/03 28/11/02 29/11/01 29/11/00 -
Price 0.91 1.32 1.68 1.30 1.18 1.16 1.41 -
P/RPS 2.51 2.83 2.89 5.06 1.69 2.57 2.26 1.76%
P/EPS 23.39 22.80 17.83 684.21 45.56 37.54 27.87 -2.87%
EY 4.27 4.39 5.61 0.15 2.19 2.66 3.59 2.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.75 1.02 0.84 0.61 0.59 0.72 -6.53%

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