[SHL] YoY Quarter Result on 31-Dec-2010 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -13.76%
YoY- 13.46%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 52,479 27,235 10,357 36,840 63,385 77,494 20,017 17.40%
PBT 21,631 11,242 5,811 8,397 7,072 10,805 48,514 -12.58%
Tax -4,581 -3,038 -743 -2,259 -1,767 -3,346 -1,028 28.25%
NP 17,050 8,204 5,068 6,138 5,305 7,459 47,486 -15.68%
-
NP to SH 16,971 8,088 4,939 6,019 5,305 7,459 47,486 -15.74%
-
Tax Rate 21.18% 27.02% 12.79% 26.90% 24.99% 30.97% 2.12% -
Total Cost 35,429 19,031 5,289 30,702 58,080 70,035 -27,469 -
-
Net Worth 583,518 566,570 549,621 539,051 525,655 515,833 503,676 2.48%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 583,518 566,570 549,621 539,051 525,655 515,833 503,676 2.48%
NOSH 242,124 242,124 242,124 241,726 242,237 242,175 242,151 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 32.49% 30.12% 48.93% 16.66% 8.37% 9.63% 237.23% -
ROE 2.91% 1.43% 0.90% 1.12% 1.01% 1.45% 9.43% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 21.67 11.25 4.28 15.24 26.17 32.00 8.27 17.39%
EPS 7.01 3.34 2.04 2.49 2.19 3.08 19.61 -15.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.34 2.27 2.23 2.17 2.13 2.08 2.48%
Adjusted Per Share Value based on latest NOSH - 241,726
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 21.68 11.25 4.28 15.22 26.19 32.02 8.27 17.40%
EPS 7.01 3.34 2.04 2.49 2.19 3.08 19.62 -15.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4111 2.3411 2.2711 2.2274 2.172 2.1314 2.0812 2.48%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.07 1.14 1.30 1.25 1.11 1.50 1.90 -
P/RPS 9.55 10.13 30.39 8.20 4.24 4.69 22.98 -13.60%
P/EPS 29.53 34.13 63.73 50.20 50.68 48.70 9.69 20.38%
EY 3.39 2.93 1.57 1.99 1.97 2.05 10.32 -16.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.49 0.57 0.56 0.51 0.70 0.91 -0.93%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 23/02/12 22/02/11 24/02/10 23/02/09 27/02/08 -
Price 2.13 1.30 1.25 1.40 1.30 1.56 1.80 -
P/RPS 9.83 11.56 29.22 9.19 4.97 4.88 21.78 -12.40%
P/EPS 30.39 38.92 61.28 56.22 59.36 50.65 9.18 22.05%
EY 3.29 2.57 1.63 1.78 1.68 1.97 10.89 -18.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.56 0.55 0.63 0.60 0.73 0.87 0.19%

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