[SHL] YoY Quarter Result on 31-Mar-2004 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 350.98%
YoY- 152.7%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 40,159 33,097 33,317 52,240 63,629 37,748 42,420 -0.90%
PBT 4,951 10,690 14,350 18,499 13,249 2,438 6,865 -5.29%
Tax -257 -2,305 -3,387 -1,132 -6,528 -305 -2,238 -30.27%
NP 4,694 8,385 10,963 17,367 6,721 2,133 4,627 0.23%
-
NP to SH 5,012 8,108 10,963 16,984 6,721 2,133 4,627 1.34%
-
Tax Rate 5.19% 21.56% 23.60% 6.12% 49.27% 12.51% 32.60% -
Total Cost 35,465 24,712 22,354 34,873 56,908 35,615 37,793 -1.05%
-
Net Worth 457,617 445,334 413,835 367,157 376,856 360,533 370,536 3.57%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - 11,285 -
Div Payout % - - - - - - 243.90% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 457,617 445,334 413,835 367,157 376,856 360,533 370,536 3.57%
NOSH 242,125 242,029 242,008 236,875 240,035 188,761 188,089 4.29%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 11.69% 25.33% 32.91% 33.24% 10.56% 5.65% 10.91% -
ROE 1.10% 1.82% 2.65% 4.63% 1.78% 0.59% 1.25% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 16.59 13.67 13.77 22.05 26.51 20.00 22.55 -4.98%
EPS 2.07 3.35 4.53 7.17 2.80 1.13 2.46 -2.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.89 1.84 1.71 1.55 1.57 1.91 1.97 -0.68%
Adjusted Per Share Value based on latest NOSH - 236,875
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 16.59 13.68 13.77 21.59 26.29 15.60 17.53 -0.91%
EPS 2.07 3.35 4.53 7.02 2.78 0.88 1.91 1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.66 -
NAPS 1.8909 1.8401 1.71 1.5171 1.5572 1.4897 1.5311 3.57%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.56 1.20 1.81 1.34 0.95 1.21 1.05 -
P/RPS 9.41 8.78 13.15 6.08 3.58 6.05 4.66 12.42%
P/EPS 75.36 35.82 39.96 18.69 33.93 107.08 42.68 9.93%
EY 1.33 2.79 2.50 5.35 2.95 0.93 2.34 -8.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.71 -
P/NAPS 0.83 0.65 1.06 0.86 0.61 0.63 0.53 7.75%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 19/06/06 31/05/05 25/05/04 28/05/03 30/05/02 23/05/01 -
Price 1.93 1.20 1.73 1.32 0.78 1.58 1.15 -
P/RPS 11.64 8.78 12.57 5.99 2.94 7.90 5.10 14.73%
P/EPS 93.24 35.82 38.19 18.41 27.86 139.82 46.75 12.18%
EY 1.07 2.79 2.62 5.43 3.59 0.72 2.14 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.22 -
P/NAPS 1.02 0.65 1.01 0.85 0.50 0.83 0.58 9.86%

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