[SHL] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 4.63%
YoY- -66.24%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 93,667 147,618 256,877 249,295 231,110 145,767 181,465 -10.42%
PBT 28,149 33,503 35,883 30,973 76,283 15,023 31,196 -1.69%
Tax -6,726 -8,830 -8,595 -8,054 -8,889 -2,274 -8,925 -4.60%
NP 21,423 24,673 27,288 22,919 67,394 12,749 22,271 -0.64%
-
NP to SH 20,963 24,207 27,187 22,919 67,884 13,992 22,168 -0.92%
-
Tax Rate 23.89% 26.36% 23.95% 26.00% 11.65% 15.14% 28.61% -
Total Cost 72,244 122,945 229,589 226,376 163,716 133,018 159,194 -12.32%
-
Net Worth 564,148 553,299 539,902 525,680 513,863 460,554 451,012 3.79%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 564,148 553,299 539,902 525,680 513,863 460,554 451,012 3.79%
NOSH 242,124 242,675 242,108 242,249 242,388 242,397 242,480 -0.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 22.87% 16.71% 10.62% 9.19% 29.16% 8.75% 12.27% -
ROE 3.72% 4.38% 5.04% 4.36% 13.21% 3.04% 4.92% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 38.69 60.83 106.10 102.91 95.35 60.14 74.84 -10.40%
EPS 8.66 9.98 11.23 9.46 28.01 5.77 9.14 -0.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.28 2.23 2.17 2.12 1.90 1.86 3.82%
Adjusted Per Share Value based on latest NOSH - 242,249
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 38.69 60.97 106.09 102.96 95.45 60.20 74.95 -10.42%
EPS 8.66 10.00 11.23 9.47 28.04 5.78 9.16 -0.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.2852 2.2299 2.1711 2.1223 1.9021 1.8627 3.79%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.23 1.29 1.22 1.27 1.50 1.80 1.20 -
P/RPS 3.18 2.12 1.15 1.23 1.57 2.99 1.60 12.11%
P/EPS 14.21 12.93 10.86 13.42 5.36 31.18 13.13 1.32%
EY 7.04 7.73 9.20 7.45 18.67 3.21 7.62 -1.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.55 0.59 0.71 0.95 0.65 -3.34%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 24/08/10 25/08/09 26/08/08 27/08/07 28/08/06 -
Price 1.31 1.35 1.22 1.25 1.40 1.79 0.99 -
P/RPS 3.39 2.22 1.15 1.21 1.47 2.98 1.32 17.00%
P/EPS 15.13 13.53 10.86 13.21 5.00 31.01 10.83 5.72%
EY 6.61 7.39 9.20 7.57 20.00 3.22 9.23 -5.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.55 0.58 0.66 0.94 0.53 0.92%

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