[SHL] YoY Quarter Result on 31-Dec-2008 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 34.25%
YoY- -84.29%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 10,357 36,840 63,385 77,494 20,017 27,864 35,960 -18.72%
PBT 5,811 8,397 7,072 10,805 48,514 2,252 5,803 0.02%
Tax -743 -2,259 -1,767 -3,346 -1,028 -454 -2,184 -16.44%
NP 5,068 6,138 5,305 7,459 47,486 1,798 3,619 5.77%
-
NP to SH 4,939 6,019 5,305 7,459 47,486 2,094 3,967 3.71%
-
Tax Rate 12.79% 26.90% 24.99% 30.97% 2.12% 20.16% 37.64% -
Total Cost 5,289 30,702 58,080 70,035 -27,469 26,066 32,341 -26.04%
-
Net Worth 549,621 539,051 525,655 515,833 503,676 448,018 416,051 4.74%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 549,621 539,051 525,655 515,833 503,676 448,018 416,051 4.74%
NOSH 242,124 241,726 242,237 242,175 242,151 243,488 241,890 0.01%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 48.93% 16.66% 8.37% 9.63% 237.23% 6.45% 10.06% -
ROE 0.90% 1.12% 1.01% 1.45% 9.43% 0.47% 0.95% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 4.28 15.24 26.17 32.00 8.27 11.44 14.87 -18.73%
EPS 2.04 2.49 2.19 3.08 19.61 0.86 1.64 3.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.23 2.17 2.13 2.08 1.84 1.72 4.73%
Adjusted Per Share Value based on latest NOSH - 242,175
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 4.28 15.22 26.19 32.02 8.27 11.51 14.86 -18.72%
EPS 2.04 2.49 2.19 3.08 19.62 0.87 1.64 3.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2711 2.2274 2.172 2.1314 2.0812 1.8512 1.7191 4.74%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.30 1.25 1.11 1.50 1.90 0.89 1.19 -
P/RPS 30.39 8.20 4.24 4.69 22.98 7.78 8.00 24.90%
P/EPS 63.73 50.20 50.68 48.70 9.69 103.49 72.56 -2.13%
EY 1.57 1.99 1.97 2.05 10.32 0.97 1.38 2.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.51 0.70 0.91 0.48 0.69 -3.13%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 22/02/11 24/02/10 23/02/09 27/02/08 26/02/07 23/02/06 -
Price 1.25 1.40 1.30 1.56 1.80 1.22 1.21 -
P/RPS 29.22 9.19 4.97 4.88 21.78 10.66 8.14 23.72%
P/EPS 61.28 56.22 59.36 50.65 9.18 141.86 73.78 -3.04%
EY 1.63 1.78 1.68 1.97 10.89 0.70 1.36 3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.60 0.73 0.87 0.66 0.70 -3.93%

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