[SHL] YoY Quarter Result on 30-Jun-2008 [#1]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -16.85%
YoY- 69.17%
Quarter Report
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 24,615 67,066 62,320 77,638 37,809 47,656 47,922 -10.50%
PBT 5,617 9,602 8,858 8,716 5,073 8,671 13,341 -13.42%
Tax -1,708 -2,383 -1,857 -2,729 -1,582 -2,517 -3,722 -12.16%
NP 3,909 7,219 7,001 5,987 3,491 6,154 9,619 -13.92%
-
NP to SH 3,810 7,118 7,001 5,987 3,539 6,062 9,980 -14.82%
-
Tax Rate 30.41% 24.82% 20.96% 31.31% 31.18% 29.03% 27.90% -
Total Cost 20,706 59,847 55,319 71,651 34,318 41,502 38,303 -9.73%
-
Net Worth 553,299 539,902 525,680 513,863 460,554 451,012 423,907 4.53%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 553,299 539,902 525,680 513,863 460,554 451,012 423,907 4.53%
NOSH 242,675 242,108 242,249 242,388 242,397 242,480 242,233 0.03%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 15.88% 10.76% 11.23% 7.71% 9.23% 12.91% 20.07% -
ROE 0.69% 1.32% 1.33% 1.17% 0.77% 1.34% 2.35% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 10.14 27.70 25.73 32.03 15.60 19.65 19.78 -10.53%
EPS 1.57 2.94 2.89 2.47 1.46 2.50 4.12 -14.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.23 2.17 2.12 1.90 1.86 1.75 4.50%
Adjusted Per Share Value based on latest NOSH - 242,388
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 10.17 27.70 25.74 32.07 15.62 19.68 19.79 -10.49%
EPS 1.57 2.94 2.89 2.47 1.46 2.50 4.12 -14.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2852 2.2299 2.1711 2.1223 1.9021 1.8627 1.7508 4.53%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.29 1.22 1.27 1.50 1.80 1.20 1.57 -
P/RPS 12.72 4.40 4.94 4.68 11.54 6.11 7.94 8.16%
P/EPS 82.17 41.50 43.94 60.73 123.29 48.00 38.11 13.65%
EY 1.22 2.41 2.28 1.65 0.81 2.08 2.62 -11.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.59 0.71 0.95 0.65 0.90 -7.32%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 24/08/10 25/08/09 26/08/08 27/08/07 28/08/06 24/08/05 -
Price 1.35 1.22 1.25 1.40 1.79 0.99 1.44 -
P/RPS 13.31 4.40 4.86 4.37 11.48 5.04 7.28 10.57%
P/EPS 85.99 41.50 43.25 56.68 122.60 39.60 34.95 16.18%
EY 1.16 2.41 2.31 1.76 0.82 2.53 2.86 -13.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.58 0.66 0.94 0.53 0.82 -5.33%

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