[SHL] YoY Quarter Result on 30-Sep-2010 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -1.95%
YoY- -0.88%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 55,859 44,302 30,752 50,538 62,068 60,569 72,167 -4.17%
PBT 19,556 11,267 6,803 9,653 9,784 7,179 9,480 12.81%
Tax -4,872 -2,559 -1,945 -2,563 -2,743 -1,623 -2,759 9.93%
NP 14,684 8,708 4,858 7,090 7,041 5,556 6,721 13.89%
-
NP to SH 14,560 8,587 4,732 6,979 7,041 5,556 7,211 12.41%
-
Tax Rate 24.91% 22.71% 28.59% 26.55% 28.04% 22.61% 29.10% -
Total Cost 41,175 35,594 25,894 43,448 55,027 55,013 65,446 -7.42%
-
Net Worth 581,097 556,885 545,999 547,657 532,309 519,207 467,021 3.70%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 16,948 - - - - - - -
Div Payout % 116.41% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 581,097 556,885 545,999 547,657 532,309 519,207 467,021 3.70%
NOSH 242,124 242,124 242,666 242,326 241,958 242,620 241,979 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 26.29% 19.66% 15.80% 14.03% 11.34% 9.17% 9.31% -
ROE 2.51% 1.54% 0.87% 1.27% 1.32% 1.07% 1.54% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 23.07 18.30 12.67 20.86 25.65 24.96 29.82 -4.18%
EPS 6.01 3.55 1.95 2.88 2.91 2.29 2.98 12.39%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.30 2.25 2.26 2.20 2.14 1.93 3.69%
Adjusted Per Share Value based on latest NOSH - 242,326
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 23.08 18.31 12.71 20.88 25.65 25.03 29.82 -4.17%
EPS 6.02 3.55 1.96 2.88 2.91 2.30 2.98 12.42%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4011 2.3011 2.2561 2.2629 2.1995 2.1454 1.9297 3.70%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.99 1.25 1.15 1.19 1.37 1.47 1.99 -
P/RPS 8.63 6.83 9.07 5.71 5.34 5.89 6.67 4.38%
P/EPS 33.09 35.25 58.97 41.32 47.08 64.19 66.78 -11.03%
EY 3.02 2.84 1.70 2.42 2.12 1.56 1.50 12.35%
DY 3.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.54 0.51 0.53 0.62 0.69 1.03 -3.53%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 27/11/12 22/11/11 29/11/10 24/11/09 24/11/08 28/11/07 -
Price 2.11 1.25 1.25 1.30 1.10 1.20 2.00 -
P/RPS 9.15 6.83 9.86 6.23 4.29 4.81 6.71 5.30%
P/EPS 35.09 35.25 64.10 45.14 37.80 52.40 67.11 -10.23%
EY 2.85 2.84 1.56 2.22 2.65 1.91 1.49 11.40%
DY 3.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.54 0.56 0.58 0.50 0.56 1.04 -2.74%

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