[SHL] YoY TTM Result on 30-Jun-2003 [#1]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -18.1%
YoY- 16.4%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 181,465 221,560 204,179 213,071 173,876 191,832 285,555 -7.27%
PBT 31,196 63,111 38,892 20,831 14,588 33,758 40,659 -4.31%
Tax -8,925 -17,888 -7,148 -11,130 -6,254 -11,203 -13,596 -6.77%
NP 22,271 45,223 31,744 9,701 8,334 22,555 27,063 -3.19%
-
NP to SH 22,168 45,584 31,744 9,701 8,334 22,555 27,063 -3.26%
-
Tax Rate 28.61% 28.34% 18.38% 53.43% 42.87% 33.19% 33.44% -
Total Cost 159,194 176,337 172,435 203,370 165,542 169,277 258,492 -7.75%
-
Net Worth 451,012 423,907 387,009 371,999 366,845 368,956 360,419 3.80%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 11,843 5,939 11,299 11,285 11,167 -
Div Payout % - - 37.31% 61.23% 135.59% 50.03% 41.26% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 451,012 423,907 387,009 371,999 366,845 368,956 360,419 3.80%
NOSH 242,480 242,233 241,880 240,000 190,075 188,243 187,718 4.35%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.27% 20.41% 15.55% 4.55% 4.79% 11.76% 9.48% -
ROE 4.92% 10.75% 8.20% 2.61% 2.27% 6.11% 7.51% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 74.84 91.47 84.41 88.78 91.48 101.91 152.12 -11.14%
EPS 9.14 18.82 13.12 4.04 4.38 11.98 14.42 -7.31%
DPS 0.00 0.00 4.90 2.47 6.00 6.00 6.00 -
NAPS 1.86 1.75 1.60 1.55 1.93 1.96 1.92 -0.52%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 74.95 91.51 84.33 88.00 71.81 79.23 117.94 -7.27%
EPS 9.16 18.83 13.11 4.01 3.44 9.32 11.18 -3.26%
DPS 0.00 0.00 4.89 2.45 4.67 4.66 4.61 -
NAPS 1.8627 1.7508 1.5984 1.5364 1.5151 1.5238 1.4886 3.80%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.20 1.57 1.39 0.90 1.52 1.27 2.20 -
P/RPS 1.60 1.72 1.65 1.01 1.66 1.25 1.45 1.65%
P/EPS 13.13 8.34 10.59 22.27 34.67 10.60 15.26 -2.47%
EY 7.62 11.99 9.44 4.49 2.88 9.43 6.55 2.55%
DY 0.00 0.00 3.52 2.75 3.95 4.72 2.73 -
P/NAPS 0.65 0.90 0.87 0.58 0.79 0.65 1.15 -9.06%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 24/08/05 24/08/04 27/08/03 28/08/02 24/08/01 29/08/00 -
Price 0.99 1.44 1.55 1.01 1.31 1.31 1.82 -
P/RPS 1.32 1.57 1.84 1.14 1.43 1.29 1.20 1.60%
P/EPS 10.83 7.65 11.81 24.99 29.88 10.93 12.62 -2.51%
EY 9.23 13.07 8.47 4.00 3.35 9.15 7.92 2.58%
DY 0.00 0.00 3.16 2.45 4.58 4.58 3.30 -
P/NAPS 0.53 0.82 0.97 0.65 0.68 0.67 0.95 -9.26%

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