[SHL] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 5693.85%
YoY- 1802.02%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 27,864 35,960 71,339 48,158 35,325 48,733 47,839 -8.61%
PBT 2,252 5,803 18,041 4,518 1,214 3,640 10,369 -22.46%
Tax -454 -2,184 -5,673 -752 -1,016 -1,606 -2,275 -23.54%
NP 1,798 3,619 12,368 3,766 198 2,034 8,094 -22.16%
-
NP to SH 2,094 3,967 12,368 3,766 198 2,034 8,094 -20.16%
-
Tax Rate 20.16% 37.64% 31.45% 16.64% 83.69% 44.12% 21.94% -
Total Cost 26,066 32,341 58,971 44,392 35,127 46,699 39,745 -6.78%
-
Net Worth 448,018 416,051 401,778 369,357 378,179 361,599 374,582 3.02%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 5,939 11,299 - -
Div Payout % - - - - 3,000.00% 555.56% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 448,018 416,051 401,778 369,357 378,179 361,599 374,582 3.02%
NOSH 243,488 241,890 242,035 241,410 197,999 188,333 188,232 4.38%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.45% 10.06% 17.34% 7.82% 0.56% 4.17% 16.92% -
ROE 0.47% 0.95% 3.08% 1.02% 0.05% 0.56% 2.16% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.44 14.87 29.47 19.95 17.84 25.88 25.41 -12.44%
EPS 0.86 1.64 5.11 1.56 0.10 1.08 4.30 -23.51%
DPS 0.00 0.00 0.00 0.00 3.00 6.00 0.00 -
NAPS 1.84 1.72 1.66 1.53 1.91 1.92 1.99 -1.29%
Adjusted Per Share Value based on latest NOSH - 241,410
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.51 14.86 29.48 19.90 14.60 20.14 19.77 -8.61%
EPS 0.87 1.64 5.11 1.56 0.08 0.84 3.34 -20.07%
DPS 0.00 0.00 0.00 0.00 2.45 4.67 0.00 -
NAPS 1.8512 1.7191 1.6602 1.5262 1.5627 1.4941 1.5478 3.02%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.89 1.19 1.71 1.24 1.21 1.20 1.51 -
P/RPS 7.78 8.00 5.80 6.22 6.78 4.64 5.94 4.59%
P/EPS 103.49 72.56 33.46 79.49 1,210.00 111.11 35.12 19.72%
EY 0.97 1.38 2.99 1.26 0.08 0.90 2.85 -16.43%
DY 0.00 0.00 0.00 0.00 2.48 5.00 0.00 -
P/NAPS 0.48 0.69 1.03 0.81 0.63 0.63 0.76 -7.36%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 24/02/05 25/02/04 26/02/03 26/02/02 27/02/01 -
Price 1.22 1.21 1.87 1.23 0.92 1.20 1.25 -
P/RPS 10.66 8.14 6.34 6.17 5.16 4.64 4.92 13.74%
P/EPS 141.86 73.78 36.59 78.85 920.00 111.11 29.07 30.22%
EY 0.70 1.36 2.73 1.27 0.11 0.90 3.44 -23.29%
DY 0.00 0.00 0.00 0.00 3.26 5.00 0.00 -
P/NAPS 0.66 0.70 1.13 0.80 0.48 0.63 0.63 0.77%

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