[SHL] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 100.57%
YoY- 21.65%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 84,661 55,367 117,604 124,388 138,207 109,976 87,591 -0.56%
PBT 19,762 12,420 19,255 18,642 15,895 14,553 11,418 9.56%
Tax -4,554 -3,653 -4,946 -4,600 -4,352 -4,341 -2,498 10.51%
NP 15,208 8,767 14,309 14,042 11,543 10,212 8,920 9.29%
-
NP to SH 14,988 8,542 14,097 14,042 11,543 10,750 9,409 8.06%
-
Tax Rate 23.04% 29.41% 25.69% 24.68% 27.38% 29.83% 21.88% -
Total Cost 69,453 46,600 103,295 110,346 126,664 99,764 78,671 -2.05%
-
Net Worth 556,885 544,461 547,409 532,627 517,862 467,286 454,728 3.43%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 556,885 544,461 547,409 532,627 517,862 467,286 454,728 3.43%
NOSH 242,124 241,983 242,216 242,103 241,991 242,117 241,876 0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.96% 15.83% 12.17% 11.29% 8.35% 9.29% 10.18% -
ROE 2.69% 1.57% 2.58% 2.64% 2.23% 2.30% 2.07% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 34.97 22.88 48.55 51.38 57.11 45.42 36.21 -0.57%
EPS 6.19 3.53 5.82 5.80 4.77 4.44 3.89 8.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.25 2.26 2.20 2.14 1.93 1.88 3.41%
Adjusted Per Share Value based on latest NOSH - 241,958
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 34.98 22.88 48.59 51.40 57.11 45.44 36.19 -0.56%
EPS 6.19 3.53 5.82 5.80 4.77 4.44 3.89 8.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3011 2.2497 2.2619 2.2008 2.1398 1.9308 1.879 3.43%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.25 1.15 1.19 1.37 1.47 1.99 0.99 -
P/RPS 3.57 5.03 2.45 2.67 2.57 4.38 2.73 4.56%
P/EPS 20.19 32.58 20.45 23.62 30.82 44.82 25.45 -3.78%
EY 4.95 3.07 4.89 4.23 3.24 2.23 3.93 3.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.53 0.62 0.69 1.03 0.53 0.31%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 22/11/11 29/11/10 24/11/09 24/11/08 28/11/07 27/11/06 -
Price 1.25 1.25 1.30 1.10 1.20 2.00 0.91 -
P/RPS 3.57 5.46 2.68 2.14 2.10 4.40 2.51 6.04%
P/EPS 20.19 35.41 22.34 18.97 25.16 45.05 23.39 -2.42%
EY 4.95 2.82 4.48 5.27 3.98 2.22 4.27 2.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.58 0.50 0.56 1.04 0.48 1.98%

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