[SHL] YoY Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 40.39%
YoY- -38.6%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 138,207 109,976 87,591 112,674 140,805 60,670 132,982 0.64%
PBT 15,895 14,553 11,418 19,373 32,412 2,508 11,003 6.31%
Tax -4,352 -4,341 -2,498 -5,641 -9,593 -2,059 -6,077 -5.40%
NP 11,543 10,212 8,920 13,732 22,819 449 4,926 15.23%
-
NP to SH 11,543 10,750 9,409 14,011 22,819 449 4,926 15.23%
-
Tax Rate 27.38% 29.83% 21.88% 29.12% 29.60% 82.10% 55.23% -
Total Cost 126,664 99,764 78,671 98,942 117,986 60,221 128,056 -0.18%
-
Net Worth 517,862 467,286 454,728 425,895 399,695 366,289 367,072 5.89%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 517,862 467,286 454,728 425,895 399,695 366,289 367,072 5.89%
NOSH 241,991 242,117 241,876 241,986 242,239 236,315 190,193 4.09%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.35% 9.29% 10.18% 12.19% 16.21% 0.74% 3.70% -
ROE 2.23% 2.30% 2.07% 3.29% 5.71% 0.12% 1.34% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 57.11 45.42 36.21 46.56 58.13 25.67 69.92 -3.31%
EPS 4.77 4.44 3.89 5.79 9.42 0.19 2.59 10.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 1.93 1.88 1.76 1.65 1.55 1.93 1.73%
Adjusted Per Share Value based on latest NOSH - 242,831
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 57.11 45.44 36.19 46.56 58.18 25.07 54.95 0.64%
EPS 4.77 4.44 3.89 5.79 9.43 0.19 2.04 15.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1398 1.9308 1.879 1.7598 1.6516 1.5135 1.5168 5.89%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.47 1.99 0.99 1.42 1.73 0.99 1.20 -
P/RPS 2.57 4.38 2.73 3.05 2.98 3.86 1.72 6.91%
P/EPS 30.82 44.82 25.45 24.53 18.37 521.05 46.33 -6.56%
EY 3.24 2.23 3.93 4.08 5.45 0.19 2.16 6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.03 0.53 0.81 1.05 0.64 0.62 1.79%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 28/11/07 27/11/06 29/11/05 23/11/04 21/11/03 28/11/02 -
Price 1.20 2.00 0.91 1.32 1.68 1.30 1.18 -
P/RPS 2.10 4.40 2.51 2.83 2.89 5.06 1.69 3.68%
P/EPS 25.16 45.05 23.39 22.80 17.83 684.21 45.56 -9.41%
EY 3.98 2.22 4.27 4.39 5.61 0.15 2.19 10.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.04 0.48 0.75 1.02 0.84 0.61 -1.41%

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