[SHL] YoY Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 31.16%
YoY- 117.7%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 191,281 155,614 181,731 245,461 161,068 231,936 171,595 1.82%
PBT 72,640 18,621 35,866 64,803 25,525 25,466 15,538 29.27%
Tax -7,742 -3,209 -10,130 -18,653 -3,943 -13,621 -5,553 5.68%
NP 64,898 15,412 25,736 46,150 21,582 11,845 9,985 36.57%
-
NP to SH 65,438 16,515 26,086 46,150 21,199 11,845 9,985 36.75%
-
Tax Rate 10.66% 17.23% 28.24% 28.78% 15.45% 53.49% 35.74% -
Total Cost 126,383 140,202 155,995 199,311 139,486 220,091 161,610 -4.01%
-
Net Worth 510,818 457,673 445,666 414,042 368,781 377,214 360,517 5.97%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - 11,325 -
Div Payout % - - - - - - 113.42% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 510,818 457,673 445,666 414,042 368,781 377,214 360,517 5.97%
NOSH 242,093 242,155 242,209 242,130 237,923 240,263 188,752 4.23%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 33.93% 9.90% 14.16% 18.80% 13.40% 5.11% 5.82% -
ROE 12.81% 3.61% 5.85% 11.15% 5.75% 3.14% 2.77% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 79.01 64.26 75.03 101.38 67.70 96.53 90.91 -2.30%
EPS 27.03 6.82 10.77 19.06 8.91 4.93 5.29 31.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 2.11 1.89 1.84 1.71 1.55 1.57 1.91 1.67%
Adjusted Per Share Value based on latest NOSH - 242,008
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 79.04 64.30 75.09 101.43 66.55 95.84 70.90 1.82%
EPS 27.04 6.82 10.78 19.07 8.76 4.89 4.13 36.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.68 -
NAPS 2.1107 1.8911 1.8415 1.7108 1.5238 1.5587 1.4897 5.97%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.68 1.56 1.20 1.81 1.34 0.95 1.21 -
P/RPS 2.13 2.43 1.60 1.79 1.98 0.98 1.33 8.15%
P/EPS 6.22 22.87 11.14 9.50 15.04 19.27 22.87 -19.49%
EY 16.09 4.37 8.98 10.53 6.65 5.19 4.37 24.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.96 -
P/NAPS 0.80 0.83 0.65 1.06 0.86 0.61 0.63 4.05%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 28/05/07 19/06/06 31/05/05 25/05/04 28/05/03 30/05/02 -
Price 1.40 1.93 1.20 1.73 1.32 0.78 1.58 -
P/RPS 1.77 3.00 1.60 1.71 1.95 0.81 1.74 0.28%
P/EPS 5.18 28.30 11.14 9.08 14.81 15.82 29.87 -25.30%
EY 19.31 3.53 8.98 11.02 6.75 6.32 3.35 33.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.80 -
P/NAPS 0.66 1.02 0.65 1.01 0.85 0.50 0.83 -3.74%

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