[SHL] YoY Quarter Result on 31-Mar-2011 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 22.93%
YoY- -4.2%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 37,767 70,218 12,199 35,625 64,358 48,912 61,288 -7.74%
PBT 20,136 16,027 7,040 9,836 9,425 4,131 9,573 13.18%
Tax -5,616 -4,509 -2,043 -2,300 -1,702 -1,228 -2,373 15.43%
NP 14,520 11,518 4,997 7,536 7,723 2,903 7,200 12.39%
-
NP to SH 14,354 11,399 4,891 7,399 7,723 2,903 7,200 12.18%
-
Tax Rate 27.89% 28.13% 29.02% 23.38% 18.06% 29.73% 24.79% -
Total Cost 23,247 58,700 7,202 28,089 56,635 46,009 54,088 -13.12%
-
Net Worth 593,203 576,255 556,885 546,462 535,041 517,701 511,515 2.49%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 16,948 - - - - - - -
Div Payout % 118.08% - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 593,203 576,255 556,885 546,462 535,041 517,701 511,515 2.49%
NOSH 242,124 242,124 242,124 241,797 242,100 241,916 242,424 -0.02%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 38.45% 16.40% 40.96% 21.15% 12.00% 5.94% 11.75% -
ROE 2.42% 1.98% 0.88% 1.35% 1.44% 0.56% 1.41% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 15.60 29.00 5.04 14.73 26.58 20.22 25.28 -7.72%
EPS 5.93 4.71 2.02 3.06 3.19 1.20 2.97 12.20%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.38 2.30 2.26 2.21 2.14 2.11 2.52%
Adjusted Per Share Value based on latest NOSH - 241,797
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 15.61 29.01 5.04 14.72 26.59 20.21 25.32 -7.74%
EPS 5.93 4.71 2.02 3.06 3.19 1.20 2.98 12.14%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4511 2.3811 2.3011 2.258 2.2108 2.1392 2.1136 2.49%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.15 1.32 1.29 1.53 1.23 1.11 1.68 -
P/RPS 13.78 4.55 25.60 10.38 4.63 5.49 6.65 12.90%
P/EPS 36.27 28.04 63.86 50.00 38.56 92.50 56.57 -7.13%
EY 2.76 3.57 1.57 2.00 2.59 1.08 1.77 7.68%
DY 3.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.55 0.56 0.68 0.56 0.52 0.80 1.60%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 30/05/13 23/05/12 24/05/11 26/05/10 26/05/09 28/05/08 -
Price 2.30 1.55 1.30 1.38 1.20 1.30 1.40 -
P/RPS 14.75 5.34 25.80 9.37 4.51 6.43 5.54 17.71%
P/EPS 38.80 32.92 64.36 45.10 37.62 108.33 47.14 -3.19%
EY 2.58 3.04 1.55 2.22 2.66 0.92 2.12 3.32%
DY 3.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.65 0.57 0.61 0.54 0.61 0.66 6.06%

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