[SHL] YoY TTM Result on 30-Jun-2014 [#1]

Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 13.0%
YoY- 65.95%
Quarter Report
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 193,056 229,098 240,123 198,444 200,580 93,667 147,618 4.56%
PBT 98,334 98,652 123,882 84,429 51,743 28,149 33,503 19.63%
Tax -17,347 -13,395 -17,047 -20,843 -13,262 -6,726 -8,830 11.90%
NP 80,987 85,257 106,835 63,586 38,481 21,423 24,673 21.88%
-
NP to SH 80,505 84,758 106,081 63,076 38,008 20,963 24,207 22.15%
-
Tax Rate 17.64% 13.58% 13.76% 24.69% 25.63% 23.89% 26.36% -
Total Cost 112,069 143,841 133,288 134,858 162,099 72,244 122,945 -1.53%
-
Net Worth 767,533 733,635 690,053 595,625 588,361 564,148 553,299 5.60%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 29,054 33,897 41,161 33,897 - - - -
Div Payout % 36.09% 39.99% 38.80% 53.74% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 767,533 733,635 690,053 595,625 588,361 564,148 553,299 5.60%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,675 -0.03%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 41.95% 37.21% 44.49% 32.04% 19.18% 22.87% 16.71% -
ROE 10.49% 11.55% 15.37% 10.59% 6.46% 3.72% 4.38% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 79.73 94.62 99.17 81.96 82.84 38.69 60.83 4.60%
EPS 33.25 35.01 43.81 26.05 15.70 8.66 9.98 22.18%
DPS 12.00 14.00 17.00 14.00 0.00 0.00 0.00 -
NAPS 3.17 3.03 2.85 2.46 2.43 2.33 2.28 5.64%
Adjusted Per Share Value based on latest NOSH - 242,124
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 79.77 94.66 99.22 82.00 82.88 38.70 61.00 4.56%
EPS 33.26 35.02 43.83 26.06 15.71 8.66 10.00 22.15%
DPS 12.01 14.01 17.01 14.01 0.00 0.00 0.00 -
NAPS 3.1715 3.0314 2.8513 2.4611 2.4311 2.3311 2.2863 5.60%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.80 2.92 3.30 2.22 1.63 1.23 1.29 -
P/RPS 3.51 3.09 3.33 2.71 1.97 3.18 2.12 8.75%
P/EPS 8.42 8.34 7.53 8.52 10.38 14.21 12.93 -6.89%
EY 11.87 11.99 13.28 11.73 9.63 7.04 7.73 7.40%
DY 4.29 4.79 5.15 6.31 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 1.16 0.90 0.67 0.53 0.57 7.49%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 24/08/16 26/08/15 27/08/14 29/08/13 29/08/12 24/08/11 -
Price 2.86 3.15 3.06 3.14 1.90 1.31 1.35 -
P/RPS 3.59 3.33 3.09 3.83 2.29 3.39 2.22 8.33%
P/EPS 8.60 9.00 6.98 12.05 12.10 15.13 13.53 -7.26%
EY 11.63 11.11 14.32 8.30 8.26 6.61 7.39 7.84%
DY 4.20 4.44 5.56 4.46 0.00 0.00 0.00 -
P/NAPS 0.90 1.04 1.07 1.28 0.78 0.56 0.59 7.28%

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