[SHL] YoY Quarter Result on 31-Mar-2003 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 3294.44%
YoY- 215.1%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 33,097 33,317 52,240 63,629 37,748 42,420 52,482 -7.39%
PBT 10,690 14,350 18,499 13,249 2,438 6,865 11,907 -1.78%
Tax -2,305 -3,387 -1,132 -6,528 -305 -2,238 -1,261 10.57%
NP 8,385 10,963 17,367 6,721 2,133 4,627 10,646 -3.89%
-
NP to SH 8,108 10,963 16,984 6,721 2,133 4,627 10,646 -4.43%
-
Tax Rate 21.56% 23.60% 6.12% 49.27% 12.51% 32.60% 10.59% -
Total Cost 24,712 22,354 34,873 56,908 35,615 37,793 41,836 -8.39%
-
Net Worth 445,334 413,835 367,157 376,856 360,533 370,536 355,487 3.82%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - 11,285 11,167 -
Div Payout % - - - - - 243.90% 104.90% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 445,334 413,835 367,157 376,856 360,533 370,536 355,487 3.82%
NOSH 242,029 242,008 236,875 240,035 188,761 188,089 186,118 4.47%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 25.33% 32.91% 33.24% 10.56% 5.65% 10.91% 20.29% -
ROE 1.82% 2.65% 4.63% 1.78% 0.59% 1.25% 2.99% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 13.67 13.77 22.05 26.51 20.00 22.55 28.20 -11.36%
EPS 3.35 4.53 7.17 2.80 1.13 2.46 5.72 -8.52%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 6.00 -
NAPS 1.84 1.71 1.55 1.57 1.91 1.97 1.91 -0.62%
Adjusted Per Share Value based on latest NOSH - 240,035
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 13.68 13.77 21.59 26.29 15.60 17.53 21.69 -7.39%
EPS 3.35 4.53 7.02 2.78 0.88 1.91 4.40 -4.44%
DPS 0.00 0.00 0.00 0.00 0.00 4.66 4.61 -
NAPS 1.8401 1.71 1.5171 1.5572 1.4897 1.5311 1.4689 3.82%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.20 1.81 1.34 0.95 1.21 1.05 2.72 -
P/RPS 8.78 13.15 6.08 3.58 6.05 4.66 9.65 -1.56%
P/EPS 35.82 39.96 18.69 33.93 107.08 42.68 47.55 -4.60%
EY 2.79 2.50 5.35 2.95 0.93 2.34 2.10 4.84%
DY 0.00 0.00 0.00 0.00 0.00 5.71 2.21 -
P/NAPS 0.65 1.06 0.86 0.61 0.63 0.53 1.42 -12.20%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 19/06/06 31/05/05 25/05/04 28/05/03 30/05/02 23/05/01 31/05/00 -
Price 1.20 1.73 1.32 0.78 1.58 1.15 2.60 -
P/RPS 8.78 12.57 5.99 2.94 7.90 5.10 9.22 -0.81%
P/EPS 35.82 38.19 18.41 27.86 139.82 46.75 45.45 -3.88%
EY 2.79 2.62 5.43 3.59 0.72 2.14 2.20 4.03%
DY 0.00 0.00 0.00 0.00 0.00 5.22 2.31 -
P/NAPS 0.65 1.01 0.85 0.50 0.83 0.58 1.36 -11.57%

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