[SHL] YoY TTM Result on 30-Jun-2004 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 47.09%
YoY- 227.22%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 145,767 181,465 221,560 204,179 213,071 173,876 191,832 -4.47%
PBT 15,023 31,196 63,111 38,892 20,831 14,588 33,758 -12.61%
Tax -2,274 -8,925 -17,888 -7,148 -11,130 -6,254 -11,203 -23.32%
NP 12,749 22,271 45,223 31,744 9,701 8,334 22,555 -9.06%
-
NP to SH 13,992 22,168 45,584 31,744 9,701 8,334 22,555 -7.64%
-
Tax Rate 15.14% 28.61% 28.34% 18.38% 53.43% 42.87% 33.19% -
Total Cost 133,018 159,194 176,337 172,435 203,370 165,542 169,277 -3.93%
-
Net Worth 460,554 451,012 423,907 387,009 371,999 366,845 368,956 3.76%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - 11,843 5,939 11,299 11,285 -
Div Payout % - - - 37.31% 61.23% 135.59% 50.03% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 460,554 451,012 423,907 387,009 371,999 366,845 368,956 3.76%
NOSH 242,397 242,480 242,233 241,880 240,000 190,075 188,243 4.30%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.75% 12.27% 20.41% 15.55% 4.55% 4.79% 11.76% -
ROE 3.04% 4.92% 10.75% 8.20% 2.61% 2.27% 6.11% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 60.14 74.84 91.47 84.41 88.78 91.48 101.91 -8.41%
EPS 5.77 9.14 18.82 13.12 4.04 4.38 11.98 -11.45%
DPS 0.00 0.00 0.00 4.90 2.47 6.00 6.00 -
NAPS 1.90 1.86 1.75 1.60 1.55 1.93 1.96 -0.51%
Adjusted Per Share Value based on latest NOSH - 241,880
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 60.23 74.98 91.55 84.37 88.04 71.85 79.27 -4.47%
EPS 5.78 9.16 18.84 13.12 4.01 3.44 9.32 -7.65%
DPS 0.00 0.00 0.00 4.89 2.45 4.67 4.66 -
NAPS 1.903 1.8636 1.7516 1.5991 1.5371 1.5158 1.5245 3.76%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.80 1.20 1.57 1.39 0.90 1.52 1.27 -
P/RPS 2.99 1.60 1.72 1.65 1.01 1.66 1.25 15.63%
P/EPS 31.18 13.13 8.34 10.59 22.27 34.67 10.60 19.69%
EY 3.21 7.62 11.99 9.44 4.49 2.88 9.43 -16.43%
DY 0.00 0.00 0.00 3.52 2.75 3.95 4.72 -
P/NAPS 0.95 0.65 0.90 0.87 0.58 0.79 0.65 6.52%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 28/08/06 24/08/05 24/08/04 27/08/03 28/08/02 24/08/01 -
Price 1.79 0.99 1.44 1.55 1.01 1.31 1.31 -
P/RPS 2.98 1.32 1.57 1.84 1.14 1.43 1.29 14.96%
P/EPS 31.01 10.83 7.65 11.81 24.99 29.88 10.93 18.97%
EY 3.22 9.23 13.07 8.47 4.00 3.35 9.15 -15.96%
DY 0.00 0.00 0.00 3.16 2.45 4.58 4.58 -
P/NAPS 0.94 0.53 0.82 0.97 0.65 0.68 0.67 5.80%

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