[SHL] YoY Quarter Result on 30-Sep-2003 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -83.07%
YoY- -97.29%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 39,935 64,752 68,982 31,958 85,405 39,818 56,277 -5.55%
PBT 2,747 6,032 17,379 842 4,702 2,209 9,273 -18.34%
Tax 19 -1,919 -5,106 -777 -2,304 -570 -3,618 -
NP 2,766 4,113 12,273 65 2,398 1,639 5,655 -11.23%
-
NP to SH 3,347 4,031 12,273 65 2,398 1,639 5,655 -8.36%
-
Tax Rate -0.69% 31.81% 29.38% 92.28% 49.00% 25.80% 39.02% -
Total Cost 37,169 60,639 56,709 31,893 83,007 38,179 50,622 -5.01%
-
Net Worth 455,968 427,383 399,417 335,833 367,312 369,245 367,575 3.65%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 455,968 427,383 399,417 335,833 367,312 369,245 367,575 3.65%
NOSH 242,536 242,831 242,070 216,666 190,317 188,390 188,500 4.28%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.93% 6.35% 17.79% 0.20% 2.81% 4.12% 10.05% -
ROE 0.73% 0.94% 3.07% 0.02% 0.65% 0.44% 1.54% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 16.47 26.67 28.50 14.75 44.88 21.14 29.86 -9.43%
EPS 1.38 1.66 5.07 0.03 1.26 0.87 3.00 -12.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.76 1.65 1.55 1.93 1.96 1.95 -0.60%
Adjusted Per Share Value based on latest NOSH - 216,666
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 16.50 26.76 28.50 13.21 35.29 16.45 23.25 -5.55%
EPS 1.38 1.67 5.07 0.03 0.99 0.68 2.34 -8.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8841 1.766 1.6504 1.3877 1.5177 1.5257 1.5188 3.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.99 1.42 1.73 0.99 1.20 1.15 1.61 -
P/RPS 6.01 5.33 6.07 6.71 2.67 5.44 5.39 1.83%
P/EPS 71.74 85.54 34.12 3,300.00 95.24 132.18 53.67 4.95%
EY 1.39 1.17 2.93 0.03 1.05 0.76 1.86 -4.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.81 1.05 0.64 0.62 0.59 0.83 -7.20%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 29/11/05 23/11/04 21/11/03 28/11/02 29/11/01 29/11/00 -
Price 0.91 1.32 1.68 1.30 1.18 1.16 1.41 -
P/RPS 5.53 4.95 5.90 8.81 2.63 5.49 4.72 2.67%
P/EPS 65.94 79.52 33.14 4,333.33 93.65 133.33 47.00 5.80%
EY 1.52 1.26 3.02 0.02 1.07 0.75 2.13 -5.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.75 1.02 0.84 0.61 0.59 0.72 -6.53%

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