[SHL] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 40.94%
YoY- 133.06%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 47,711 60,976 37,767 70,218 12,199 35,625 64,358 -4.86%
PBT 25,943 46,110 20,136 16,027 7,040 9,836 9,425 18.36%
Tax -2,743 -1,518 -5,616 -4,509 -2,043 -2,300 -1,702 8.27%
NP 23,200 44,592 14,520 11,518 4,997 7,536 7,723 20.10%
-
NP to SH 23,092 44,245 14,354 11,399 4,891 7,399 7,723 20.00%
-
Tax Rate 10.57% 3.29% 27.89% 28.13% 29.02% 23.38% 18.06% -
Total Cost 24,511 16,384 23,247 58,700 7,202 28,089 56,635 -13.01%
-
Net Worth 719,108 697,317 593,203 576,255 556,885 546,462 535,041 5.04%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 16,948 24,212 16,948 - - - - -
Div Payout % 73.40% 54.72% 118.08% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 719,108 697,317 593,203 576,255 556,885 546,462 535,041 5.04%
NOSH 242,124 242,124 242,124 242,124 242,124 241,797 242,100 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 48.63% 73.13% 38.45% 16.40% 40.96% 21.15% 12.00% -
ROE 3.21% 6.35% 2.42% 1.98% 0.88% 1.35% 1.44% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 19.71 25.18 15.60 29.00 5.04 14.73 26.58 -4.85%
EPS 9.54 18.27 5.93 4.71 2.02 3.06 3.19 20.01%
DPS 7.00 10.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.88 2.45 2.38 2.30 2.26 2.21 5.04%
Adjusted Per Share Value based on latest NOSH - 242,124
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 19.71 25.20 15.61 29.01 5.04 14.72 26.59 -4.86%
EPS 9.54 18.28 5.93 4.71 2.02 3.06 3.19 20.01%
DPS 7.00 10.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 2.9714 2.8813 2.4511 2.3811 2.3011 2.258 2.2108 5.04%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.93 3.14 2.15 1.32 1.29 1.53 1.23 -
P/RPS 14.87 12.47 13.78 4.55 25.60 10.38 4.63 21.44%
P/EPS 30.72 17.18 36.27 28.04 63.86 50.00 38.56 -3.71%
EY 3.26 5.82 2.76 3.57 1.57 2.00 2.59 3.90%
DY 2.39 3.18 3.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.09 0.88 0.55 0.56 0.68 0.56 9.95%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 27/05/15 28/05/14 30/05/13 23/05/12 24/05/11 26/05/10 -
Price 3.00 3.40 2.30 1.55 1.30 1.38 1.20 -
P/RPS 15.22 13.50 14.75 5.34 25.80 9.37 4.51 22.45%
P/EPS 31.46 18.61 38.80 32.92 64.36 45.10 37.62 -2.93%
EY 3.18 5.37 2.58 3.04 1.55 2.22 2.66 3.01%
DY 2.33 2.94 3.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.18 0.94 0.65 0.57 0.61 0.54 10.98%

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