[SHL] YoY Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 203.76%
YoY- 14.25%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 117,604 124,388 138,207 109,976 87,591 112,674 140,805 -2.95%
PBT 19,255 18,642 15,895 14,553 11,418 19,373 32,412 -8.30%
Tax -4,946 -4,600 -4,352 -4,341 -2,498 -5,641 -9,593 -10.44%
NP 14,309 14,042 11,543 10,212 8,920 13,732 22,819 -7.48%
-
NP to SH 14,097 14,042 11,543 10,750 9,409 14,011 22,819 -7.71%
-
Tax Rate 25.69% 24.68% 27.38% 29.83% 21.88% 29.12% 29.60% -
Total Cost 103,295 110,346 126,664 99,764 78,671 98,942 117,986 -2.19%
-
Net Worth 547,409 532,627 517,862 467,286 454,728 425,895 399,695 5.37%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 547,409 532,627 517,862 467,286 454,728 425,895 399,695 5.37%
NOSH 242,216 242,103 241,991 242,117 241,876 241,986 242,239 -0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.17% 11.29% 8.35% 9.29% 10.18% 12.19% 16.21% -
ROE 2.58% 2.64% 2.23% 2.30% 2.07% 3.29% 5.71% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 48.55 51.38 57.11 45.42 36.21 46.56 58.13 -2.95%
EPS 5.82 5.80 4.77 4.44 3.89 5.79 9.42 -7.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.20 2.14 1.93 1.88 1.76 1.65 5.38%
Adjusted Per Share Value based on latest NOSH - 241,979
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 48.59 51.40 57.11 45.44 36.19 46.56 58.18 -2.95%
EPS 5.82 5.80 4.77 4.44 3.89 5.79 9.43 -7.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2619 2.2008 2.1398 1.9308 1.879 1.7598 1.6516 5.37%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.19 1.37 1.47 1.99 0.99 1.42 1.73 -
P/RPS 2.45 2.67 2.57 4.38 2.73 3.05 2.98 -3.20%
P/EPS 20.45 23.62 30.82 44.82 25.45 24.53 18.37 1.80%
EY 4.89 4.23 3.24 2.23 3.93 4.08 5.45 -1.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 0.69 1.03 0.53 0.81 1.05 -10.76%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 24/11/09 24/11/08 28/11/07 27/11/06 29/11/05 23/11/04 -
Price 1.30 1.10 1.20 2.00 0.91 1.32 1.68 -
P/RPS 2.68 2.14 2.10 4.40 2.51 2.83 2.89 -1.24%
P/EPS 22.34 18.97 25.16 45.05 23.39 22.80 17.83 3.82%
EY 4.48 5.27 3.98 2.22 4.27 4.39 5.61 -3.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.56 1.04 0.48 0.75 1.02 -8.97%

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