[SHL] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 0.57%
YoY- 26.73%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 44,302 30,752 50,538 62,068 60,569 72,167 39,935 1.74%
PBT 11,267 6,803 9,653 9,784 7,179 9,480 2,747 26.49%
Tax -2,559 -1,945 -2,563 -2,743 -1,623 -2,759 19 -
NP 8,708 4,858 7,090 7,041 5,556 6,721 2,766 21.04%
-
NP to SH 8,587 4,732 6,979 7,041 5,556 7,211 3,347 16.98%
-
Tax Rate 22.71% 28.59% 26.55% 28.04% 22.61% 29.10% -0.69% -
Total Cost 35,594 25,894 43,448 55,027 55,013 65,446 37,169 -0.71%
-
Net Worth 556,885 545,999 547,657 532,309 519,207 467,021 455,968 3.38%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 556,885 545,999 547,657 532,309 519,207 467,021 455,968 3.38%
NOSH 242,124 242,666 242,326 241,958 242,620 241,979 242,536 -0.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 19.66% 15.80% 14.03% 11.34% 9.17% 9.31% 6.93% -
ROE 1.54% 0.87% 1.27% 1.32% 1.07% 1.54% 0.73% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.30 12.67 20.86 25.65 24.96 29.82 16.47 1.76%
EPS 3.55 1.95 2.88 2.91 2.29 2.98 1.38 17.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.25 2.26 2.20 2.14 1.93 1.88 3.41%
Adjusted Per Share Value based on latest NOSH - 241,958
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.31 12.71 20.88 25.65 25.03 29.82 16.50 1.74%
EPS 3.55 1.96 2.88 2.91 2.30 2.98 1.38 17.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3011 2.2561 2.2629 2.1995 2.1454 1.9297 1.8841 3.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.25 1.15 1.19 1.37 1.47 1.99 0.99 -
P/RPS 6.83 9.07 5.71 5.34 5.89 6.67 6.01 2.15%
P/EPS 35.25 58.97 41.32 47.08 64.19 66.78 71.74 -11.15%
EY 2.84 1.70 2.42 2.12 1.56 1.50 1.39 12.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.53 0.62 0.69 1.03 0.53 0.31%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 22/11/11 29/11/10 24/11/09 24/11/08 28/11/07 27/11/06 -
Price 1.25 1.25 1.30 1.10 1.20 2.00 0.91 -
P/RPS 6.83 9.86 6.23 4.29 4.81 6.71 5.53 3.57%
P/EPS 35.25 64.10 45.14 37.80 52.40 67.11 65.94 -9.90%
EY 2.84 1.56 2.22 2.65 1.91 1.49 1.52 10.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.58 0.50 0.56 1.04 0.48 1.98%

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