[SHL] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 10.25%
YoY- 81.31%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 229,098 240,123 198,444 200,580 93,667 147,618 256,877 -1.88%
PBT 98,652 123,882 84,429 51,743 28,149 33,503 35,883 18.34%
Tax -13,395 -17,047 -20,843 -13,262 -6,726 -8,830 -8,595 7.66%
NP 85,257 106,835 63,586 38,481 21,423 24,673 27,288 20.88%
-
NP to SH 84,758 106,081 63,076 38,008 20,963 24,207 27,187 20.84%
-
Tax Rate 13.58% 13.76% 24.69% 25.63% 23.89% 26.36% 23.95% -
Total Cost 143,841 133,288 134,858 162,099 72,244 122,945 229,589 -7.49%
-
Net Worth 733,635 690,053 595,625 588,361 564,148 553,299 539,902 5.23%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 33,897 41,161 33,897 - - - - -
Div Payout % 39.99% 38.80% 53.74% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 733,635 690,053 595,625 588,361 564,148 553,299 539,902 5.23%
NOSH 242,124 242,124 242,124 242,124 242,124 242,675 242,108 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 37.21% 44.49% 32.04% 19.18% 22.87% 16.71% 10.62% -
ROE 11.55% 15.37% 10.59% 6.46% 3.72% 4.38% 5.04% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 94.62 99.17 81.96 82.84 38.69 60.83 106.10 -1.88%
EPS 35.01 43.81 26.05 15.70 8.66 9.98 11.23 20.84%
DPS 14.00 17.00 14.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.85 2.46 2.43 2.33 2.28 2.23 5.23%
Adjusted Per Share Value based on latest NOSH - 242,124
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 94.66 99.22 82.00 82.88 38.70 61.00 106.14 -1.88%
EPS 35.02 43.83 26.06 15.71 8.66 10.00 11.23 20.85%
DPS 14.01 17.01 14.01 0.00 0.00 0.00 0.00 -
NAPS 3.0314 2.8513 2.4611 2.4311 2.3311 2.2863 2.2309 5.23%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.92 3.30 2.22 1.63 1.23 1.29 1.22 -
P/RPS 3.09 3.33 2.71 1.97 3.18 2.12 1.15 17.89%
P/EPS 8.34 7.53 8.52 10.38 14.21 12.93 10.86 -4.30%
EY 11.99 13.28 11.73 9.63 7.04 7.73 9.20 4.50%
DY 4.79 5.15 6.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.16 0.90 0.67 0.53 0.57 0.55 9.71%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 27/08/14 29/08/13 29/08/12 24/08/11 24/08/10 -
Price 3.15 3.06 3.14 1.90 1.31 1.35 1.22 -
P/RPS 3.33 3.09 3.83 2.29 3.39 2.22 1.15 19.36%
P/EPS 9.00 6.98 12.05 12.10 15.13 13.53 10.86 -3.07%
EY 11.11 14.32 8.30 8.26 6.61 7.39 9.20 3.19%
DY 4.44 5.56 4.46 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.07 1.28 0.78 0.56 0.59 0.55 11.19%

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