[SHL] YoY Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 402.94%
YoY- 78.97%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 155,614 181,731 245,461 161,068 231,936 171,595 208,523 -4.75%
PBT 18,621 35,866 64,803 25,525 25,466 15,538 32,991 -9.08%
Tax -3,209 -10,130 -18,653 -3,943 -13,621 -5,553 -10,872 -18.39%
NP 15,412 25,736 46,150 21,582 11,845 9,985 22,119 -5.84%
-
NP to SH 16,515 26,086 46,150 21,199 11,845 9,985 22,119 -4.75%
-
Tax Rate 17.23% 28.24% 28.78% 15.45% 53.49% 35.74% 32.95% -
Total Cost 140,202 155,995 199,311 139,486 220,091 161,610 186,404 -4.63%
-
Net Worth 457,673 445,666 414,042 368,781 377,214 360,517 365,380 3.82%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - 11,325 11,300 -
Div Payout % - - - - - 113.42% 51.09% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 457,673 445,666 414,042 368,781 377,214 360,517 365,380 3.82%
NOSH 242,155 242,209 242,130 237,923 240,263 188,752 188,340 4.27%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.90% 14.16% 18.80% 13.40% 5.11% 5.82% 10.61% -
ROE 3.61% 5.85% 11.15% 5.75% 3.14% 2.77% 6.05% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 64.26 75.03 101.38 67.70 96.53 90.91 110.72 -8.66%
EPS 6.82 10.77 19.06 8.91 4.93 5.29 11.76 -8.67%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 6.00 -
NAPS 1.89 1.84 1.71 1.55 1.57 1.91 1.94 -0.43%
Adjusted Per Share Value based on latest NOSH - 236,875
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 64.30 75.09 101.43 66.55 95.84 70.90 86.16 -4.75%
EPS 6.82 10.78 19.07 8.76 4.89 4.13 9.14 -4.76%
DPS 0.00 0.00 0.00 0.00 0.00 4.68 4.67 -
NAPS 1.8911 1.8415 1.7108 1.5238 1.5587 1.4897 1.5098 3.82%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.56 1.20 1.81 1.34 0.95 1.21 1.05 -
P/RPS 2.43 1.60 1.79 1.98 0.98 1.33 0.95 16.93%
P/EPS 22.87 11.14 9.50 15.04 19.27 22.87 8.94 16.93%
EY 4.37 8.98 10.53 6.65 5.19 4.37 11.18 -14.48%
DY 0.00 0.00 0.00 0.00 0.00 4.96 5.71 -
P/NAPS 0.83 0.65 1.06 0.86 0.61 0.63 0.54 7.42%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 19/06/06 31/05/05 25/05/04 28/05/03 30/05/02 23/05/01 -
Price 1.93 1.20 1.73 1.32 0.78 1.58 1.15 -
P/RPS 3.00 1.60 1.71 1.95 0.81 1.74 1.04 19.30%
P/EPS 28.30 11.14 9.08 14.81 15.82 29.87 9.79 19.34%
EY 3.53 8.98 11.02 6.75 6.32 3.35 10.21 -16.21%
DY 0.00 0.00 0.00 0.00 0.00 3.80 5.22 -
P/NAPS 1.02 0.65 1.01 0.85 0.50 0.83 0.59 9.54%

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