[SHL] YoY Quarter Result on 30-Sep-2006 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -44.79%
YoY- -16.97%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 62,068 60,569 72,167 39,935 64,752 68,982 31,958 11.68%
PBT 9,784 7,179 9,480 2,747 6,032 17,379 842 50.44%
Tax -2,743 -1,623 -2,759 19 -1,919 -5,106 -777 23.37%
NP 7,041 5,556 6,721 2,766 4,113 12,273 65 118.17%
-
NP to SH 7,041 5,556 7,211 3,347 4,031 12,273 65 118.17%
-
Tax Rate 28.04% 22.61% 29.10% -0.69% 31.81% 29.38% 92.28% -
Total Cost 55,027 55,013 65,446 37,169 60,639 56,709 31,893 9.50%
-
Net Worth 532,309 519,207 467,021 455,968 427,383 399,417 335,833 7.97%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 532,309 519,207 467,021 455,968 427,383 399,417 335,833 7.97%
NOSH 241,958 242,620 241,979 242,536 242,831 242,070 216,666 1.85%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.34% 9.17% 9.31% 6.93% 6.35% 17.79% 0.20% -
ROE 1.32% 1.07% 1.54% 0.73% 0.94% 3.07% 0.02% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 25.65 24.96 29.82 16.47 26.67 28.50 14.75 9.65%
EPS 2.91 2.29 2.98 1.38 1.66 5.07 0.03 114.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.14 1.93 1.88 1.76 1.65 1.55 6.00%
Adjusted Per Share Value based on latest NOSH - 242,536
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 25.63 25.02 29.81 16.49 26.74 28.49 13.20 11.68%
EPS 2.91 2.29 2.98 1.38 1.66 5.07 0.03 114.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1985 2.1444 1.9289 1.8832 1.7651 1.6496 1.387 7.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.37 1.47 1.99 0.99 1.42 1.73 0.99 -
P/RPS 5.34 5.89 6.67 6.01 5.33 6.07 6.71 -3.73%
P/EPS 47.08 64.19 66.78 71.74 85.54 34.12 3,300.00 -50.72%
EY 2.12 1.56 1.50 1.39 1.17 2.93 0.03 103.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 1.03 0.53 0.81 1.05 0.64 -0.52%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 24/11/08 28/11/07 27/11/06 29/11/05 23/11/04 21/11/03 -
Price 1.10 1.20 2.00 0.91 1.32 1.68 1.30 -
P/RPS 4.29 4.81 6.71 5.53 4.95 5.90 8.81 -11.29%
P/EPS 37.80 52.40 67.11 65.94 79.52 33.14 4,333.33 -54.59%
EY 2.65 1.91 1.49 1.52 1.26 3.02 0.02 125.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 1.04 0.48 0.75 1.02 0.84 -8.27%

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