[SHL] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 46.57%
YoY- 69.56%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 54,018 60,535 56,168 55,859 44,302 30,752 50,538 1.11%
PBT 22,103 23,656 26,640 19,556 11,267 6,803 9,653 14.79%
Tax -4,532 -4,082 -6,455 -4,872 -2,559 -1,945 -2,563 9.95%
NP 17,571 19,574 20,185 14,684 8,708 4,858 7,090 16.31%
-
NP to SH 17,433 19,420 20,060 14,560 8,587 4,732 6,979 16.46%
-
Tax Rate 20.50% 17.26% 24.23% 24.91% 22.71% 28.59% 26.55% -
Total Cost 36,447 40,961 35,983 41,175 35,594 25,894 43,448 -2.88%
-
Net Worth 733,635 690,053 602,888 581,097 556,885 545,999 547,657 4.98%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 14,527 16,948 16,948 16,948 - - - -
Div Payout % 83.33% 87.27% 84.49% 116.41% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 733,635 690,053 602,888 581,097 556,885 545,999 547,657 4.98%
NOSH 242,124 242,124 242,124 242,124 242,124 242,666 242,326 -0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 32.53% 32.34% 35.94% 26.29% 19.66% 15.80% 14.03% -
ROE 2.38% 2.81% 3.33% 2.51% 1.54% 0.87% 1.27% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 22.31 25.00 23.20 23.07 18.30 12.67 20.86 1.12%
EPS 7.20 8.02 8.29 6.01 3.55 1.95 2.88 16.48%
DPS 6.00 7.00 7.00 7.00 0.00 0.00 0.00 -
NAPS 3.03 2.85 2.49 2.40 2.30 2.25 2.26 5.00%
Adjusted Per Share Value based on latest NOSH - 242,124
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 22.32 25.01 23.21 23.08 18.31 12.71 20.88 1.11%
EPS 7.20 8.02 8.29 6.02 3.55 1.96 2.88 16.48%
DPS 6.00 7.00 7.00 7.00 0.00 0.00 0.00 -
NAPS 3.0314 2.8513 2.4912 2.4011 2.3011 2.2561 2.2629 4.98%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.96 2.94 3.61 1.99 1.25 1.15 1.19 -
P/RPS 13.27 11.76 15.56 8.63 6.83 9.07 5.71 15.07%
P/EPS 41.11 36.66 43.57 33.09 35.25 58.97 41.32 -0.08%
EY 2.43 2.73 2.30 3.02 2.84 1.70 2.42 0.06%
DY 2.03 2.38 1.94 3.52 0.00 0.00 0.00 -
P/NAPS 0.98 1.03 1.45 0.83 0.54 0.51 0.53 10.77%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 25/11/15 26/11/14 21/11/13 27/11/12 22/11/11 29/11/10 -
Price 2.92 3.03 3.63 2.11 1.25 1.25 1.30 -
P/RPS 13.09 12.12 15.65 9.15 6.83 9.86 6.23 13.15%
P/EPS 40.56 37.78 43.81 35.09 35.25 64.10 45.14 -1.76%
EY 2.47 2.65 2.28 2.85 2.84 1.56 2.22 1.79%
DY 2.05 2.31 1.93 3.32 0.00 0.00 0.00 -
P/NAPS 0.96 1.06 1.46 0.88 0.54 0.56 0.58 8.75%

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