[SHL] YoY Quarter Result on 31-Dec-2005 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -1.59%
YoY- -67.93%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 77,494 20,017 27,864 35,960 71,339 48,158 35,325 13.97%
PBT 10,805 48,514 2,252 5,803 18,041 4,518 1,214 43.90%
Tax -3,346 -1,028 -454 -2,184 -5,673 -752 -1,016 21.95%
NP 7,459 47,486 1,798 3,619 12,368 3,766 198 82.99%
-
NP to SH 7,459 47,486 2,094 3,967 12,368 3,766 198 82.99%
-
Tax Rate 30.97% 2.12% 20.16% 37.64% 31.45% 16.64% 83.69% -
Total Cost 70,035 -27,469 26,066 32,341 58,971 44,392 35,127 12.17%
-
Net Worth 515,833 503,676 448,018 416,051 401,778 369,357 378,179 5.30%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - 5,939 -
Div Payout % - - - - - - 3,000.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 515,833 503,676 448,018 416,051 401,778 369,357 378,179 5.30%
NOSH 242,175 242,151 243,488 241,890 242,035 241,410 197,999 3.41%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.63% 237.23% 6.45% 10.06% 17.34% 7.82% 0.56% -
ROE 1.45% 9.43% 0.47% 0.95% 3.08% 1.02% 0.05% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 32.00 8.27 11.44 14.87 29.47 19.95 17.84 10.21%
EPS 3.08 19.61 0.86 1.64 5.11 1.56 0.10 76.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.13 2.08 1.84 1.72 1.66 1.53 1.91 1.83%
Adjusted Per Share Value based on latest NOSH - 241,890
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 32.02 8.27 11.51 14.86 29.48 19.90 14.60 13.97%
EPS 3.08 19.62 0.87 1.64 5.11 1.56 0.08 83.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.45 -
NAPS 2.1314 2.0812 1.8512 1.7191 1.6602 1.5262 1.5627 5.30%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.50 1.90 0.89 1.19 1.71 1.24 1.21 -
P/RPS 4.69 22.98 7.78 8.00 5.80 6.22 6.78 -5.95%
P/EPS 48.70 9.69 103.49 72.56 33.46 79.49 1,210.00 -41.43%
EY 2.05 10.32 0.97 1.38 2.99 1.26 0.08 71.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.48 -
P/NAPS 0.70 0.91 0.48 0.69 1.03 0.81 0.63 1.76%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 27/02/08 26/02/07 23/02/06 24/02/05 25/02/04 26/02/03 -
Price 1.56 1.80 1.22 1.21 1.87 1.23 0.92 -
P/RPS 4.88 21.78 10.66 8.14 6.34 6.17 5.16 -0.92%
P/EPS 50.65 9.18 141.86 73.78 36.59 78.85 920.00 -38.29%
EY 1.97 10.89 0.70 1.36 2.73 1.27 0.11 61.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.26 -
P/NAPS 0.73 0.87 0.66 0.70 1.13 0.80 0.48 7.23%

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