[SHL] YoY Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 57.82%
YoY- -32.98%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 169,320 167,163 111,896 65,724 154,444 187,773 215,701 -3.95%
PBT 77,947 54,394 31,004 18,231 27,652 25,714 26,700 19.53%
Tax -17,231 -12,609 -7,592 -4,396 -7,205 -6,367 -7,698 14.36%
NP 60,716 41,785 23,412 13,835 20,447 19,347 19,002 21.35%
-
NP to SH 60,324 41,465 23,076 13,481 20,116 19,347 19,002 21.22%
-
Tax Rate 22.11% 23.18% 24.49% 24.11% 26.06% 24.76% 28.83% -
Total Cost 108,604 125,378 88,484 51,889 133,997 168,426 196,699 -9.42%
-
Net Worth 610,152 583,518 566,570 549,621 539,815 525,444 515,595 2.84%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 16,948 16,948 - - - - - -
Div Payout % 28.10% 40.87% - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 610,152 583,518 566,570 549,621 539,815 525,444 515,595 2.84%
NOSH 242,124 242,124 242,124 242,124 242,069 242,140 242,063 0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 35.86% 25.00% 20.92% 21.05% 13.24% 10.30% 8.81% -
ROE 9.89% 7.11% 4.07% 2.45% 3.73% 3.68% 3.69% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 69.93 69.04 46.21 27.14 63.80 77.55 89.11 -3.95%
EPS 24.91 17.13 9.53 5.57 8.31 7.99 7.85 21.21%
DPS 7.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.41 2.34 2.27 2.23 2.17 2.13 2.84%
Adjusted Per Share Value based on latest NOSH - 242,124
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 69.93 69.04 46.21 27.14 63.79 77.55 89.09 -3.95%
EPS 24.91 17.13 9.53 5.57 8.31 7.99 7.85 21.21%
DPS 7.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.41 2.34 2.27 2.2295 2.1701 2.1295 2.84%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.95 2.07 1.14 1.30 1.25 1.11 1.50 -
P/RPS 4.22 3.00 2.47 4.79 1.96 1.43 1.68 16.58%
P/EPS 11.84 12.09 11.96 23.35 15.04 13.89 19.11 -7.66%
EY 8.45 8.27 8.36 4.28 6.65 7.20 5.23 8.32%
DY 2.37 3.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.86 0.49 0.57 0.56 0.51 0.70 8.93%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 27/02/13 23/02/12 22/02/11 24/02/10 23/02/09 -
Price 3.35 2.13 1.30 1.25 1.40 1.30 1.56 -
P/RPS 4.79 3.09 2.81 4.60 2.19 1.68 1.75 18.26%
P/EPS 13.45 12.44 13.64 22.45 16.85 16.27 19.87 -6.29%
EY 7.44 8.04 7.33 4.45 5.94 6.15 5.03 6.73%
DY 2.09 3.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.88 0.56 0.55 0.63 0.60 0.73 10.51%

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