[SHL] YoY Quarter Result on 30-Jun-2014 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 19.76%
YoY- 73.05%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 50,766 60,743 62,166 52,339 58,825 40,359 24,615 12.81%
PBT 20,353 24,308 22,931 23,106 13,207 8,495 5,617 23.90%
Tax -2,767 -5,282 -4,072 -5,774 -3,156 -1,995 -1,708 8.36%
NP 17,586 19,026 18,859 17,332 10,051 6,500 3,909 28.45%
-
NP to SH 17,444 18,921 18,703 17,191 9,934 6,401 3,810 28.83%
-
Tax Rate 13.60% 21.73% 17.76% 24.99% 23.90% 23.48% 30.41% -
Total Cost 33,180 41,717 43,307 35,007 48,774 33,859 20,706 8.16%
-
Net Worth 767,533 733,635 690,053 595,625 588,361 564,148 553,299 5.60%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 767,533 733,635 690,053 595,625 588,361 564,148 553,299 5.60%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,675 -0.03%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 34.64% 31.32% 30.34% 33.11% 17.09% 16.11% 15.88% -
ROE 2.27% 2.58% 2.71% 2.89% 1.69% 1.13% 0.69% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 20.97 25.09 25.68 21.62 24.30 16.67 10.14 12.86%
EPS 7.20 7.81 7.72 7.10 4.10 2.64 1.57 28.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.03 2.85 2.46 2.43 2.33 2.28 5.64%
Adjusted Per Share Value based on latest NOSH - 242,124
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 20.98 25.10 25.69 21.63 24.31 16.68 10.17 12.81%
EPS 7.21 7.82 7.73 7.10 4.10 2.64 1.57 28.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1715 3.0314 2.8513 2.4611 2.4311 2.3311 2.2863 5.60%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.80 2.92 3.30 2.22 1.63 1.23 1.29 -
P/RPS 13.35 11.64 12.85 10.27 6.71 7.38 12.72 0.80%
P/EPS 38.86 37.37 42.72 31.27 39.73 46.53 82.17 -11.72%
EY 2.57 2.68 2.34 3.20 2.52 2.15 1.22 13.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 1.16 0.90 0.67 0.53 0.57 7.49%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 24/08/16 26/08/15 27/08/14 29/08/13 29/08/12 24/08/11 -
Price 2.86 3.15 3.06 3.14 1.90 1.31 1.35 -
P/RPS 13.64 12.56 11.92 14.53 7.82 7.86 13.31 0.40%
P/EPS 39.70 40.31 39.61 44.22 46.31 49.55 85.99 -12.07%
EY 2.52 2.48 2.52 2.26 2.16 2.02 1.16 13.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.04 1.07 1.28 0.78 0.56 0.59 7.28%

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