[SHL] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -5.81%
YoY- 63.76%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 60,109 60,813 52,479 27,235 10,357 36,840 63,385 -0.88%
PBT 24,745 28,201 21,631 11,242 5,811 8,397 7,072 23.20%
Tax -1,288 -5,002 -4,581 -3,038 -743 -2,259 -1,767 -5.13%
NP 23,457 23,199 17,050 8,204 5,068 6,138 5,305 28.09%
-
NP to SH 23,325 23,073 16,971 8,088 4,939 6,019 5,305 27.97%
-
Tax Rate 5.21% 17.74% 21.18% 27.02% 12.79% 26.90% 24.99% -
Total Cost 36,652 37,614 35,429 19,031 5,289 30,702 58,080 -7.38%
-
Net Worth 694,895 610,152 583,518 566,570 549,621 539,051 525,655 4.75%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 694,895 610,152 583,518 566,570 549,621 539,051 525,655 4.75%
NOSH 242,124 242,124 242,124 242,124 242,124 241,726 242,237 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 39.02% 38.15% 32.49% 30.12% 48.93% 16.66% 8.37% -
ROE 3.36% 3.78% 2.91% 1.43% 0.90% 1.12% 1.01% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 24.83 25.12 21.67 11.25 4.28 15.24 26.17 -0.87%
EPS 9.63 9.53 7.01 3.34 2.04 2.49 2.19 27.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.52 2.41 2.34 2.27 2.23 2.17 4.76%
Adjusted Per Share Value based on latest NOSH - 242,124
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 24.84 25.13 21.68 11.25 4.28 15.22 26.19 -0.87%
EPS 9.64 9.53 7.01 3.34 2.04 2.49 2.19 28.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8713 2.5212 2.4111 2.3411 2.2711 2.2274 2.172 4.75%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.90 2.95 2.07 1.14 1.30 1.25 1.11 -
P/RPS 11.68 11.75 9.55 10.13 30.39 8.20 4.24 18.38%
P/EPS 30.10 30.96 29.53 34.13 63.73 50.20 50.68 -8.31%
EY 3.32 3.23 3.39 2.93 1.57 1.99 1.97 9.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.17 0.86 0.49 0.57 0.56 0.51 12.05%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 26/02/14 27/02/13 23/02/12 22/02/11 24/02/10 -
Price 2.86 3.35 2.13 1.30 1.25 1.40 1.30 -
P/RPS 11.52 13.34 9.83 11.56 29.22 9.19 4.97 15.03%
P/EPS 29.69 35.15 30.39 38.92 61.28 56.22 59.36 -10.90%
EY 3.37 2.84 3.29 2.57 1.63 1.78 1.68 12.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.33 0.88 0.56 0.55 0.63 0.60 8.88%

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