[SHL] YoY TTM Result on 30-Sep-2002 [#2]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 9.11%
YoY- -50.95%
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 217,330 241,203 159,624 219,463 175,373 259,634 82,198 -1.02%
PBT 51,764 55,429 16,971 17,081 26,694 37,450 12,482 -1.50%
Tax -14,701 -11,477 -9,603 -7,988 -8,155 -11,922 -5,292 -1.08%
NP 37,063 43,952 7,368 9,093 18,539 25,528 7,190 -1.72%
-
NP to SH 37,342 43,952 7,368 9,093 18,539 25,528 7,190 -1.73%
-
Tax Rate 28.40% 20.71% 56.58% 46.77% 30.55% 31.83% 42.40% -
Total Cost 180,267 197,251 152,256 210,370 156,834 234,106 75,008 -0.92%
-
Net Worth 427,383 399,417 335,833 367,312 369,245 367,575 289,443 -0.41%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - 11,843 5,939 11,299 11,285 11,167 - -
Div Payout % - 26.95% 80.62% 124.27% 60.87% 43.74% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 427,383 399,417 335,833 367,312 369,245 367,575 289,443 -0.41%
NOSH 242,831 242,070 216,666 190,317 188,390 188,500 184,358 -0.29%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 17.05% 18.22% 4.62% 4.14% 10.57% 9.83% 8.75% -
ROE 8.74% 11.00% 2.19% 2.48% 5.02% 6.94% 2.48% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 89.50 99.64 73.67 115.31 93.09 137.74 44.59 -0.73%
EPS 15.38 18.16 3.40 4.78 9.84 13.54 3.90 -1.44%
DPS 0.00 4.89 2.74 6.00 6.00 5.92 0.00 -
NAPS 1.76 1.65 1.55 1.93 1.96 1.95 1.57 -0.12%
Adjusted Per Share Value based on latest NOSH - 190,317
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 89.80 99.67 65.96 90.68 72.46 107.28 33.96 -1.02%
EPS 15.43 18.16 3.04 3.76 7.66 10.55 2.97 -1.73%
DPS 0.00 4.89 2.45 4.67 4.66 4.61 0.00 -
NAPS 1.766 1.6504 1.3877 1.5177 1.5257 1.5188 1.196 -0.41%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.42 1.73 0.99 1.20 1.15 1.61 0.00 -
P/RPS 1.59 1.74 1.34 1.04 1.24 1.17 0.00 -100.00%
P/EPS 9.23 9.53 29.11 25.12 11.69 11.89 0.00 -100.00%
EY 10.83 10.50 3.43 3.98 8.56 8.41 0.00 -100.00%
DY 0.00 2.83 2.77 5.00 5.22 3.68 0.00 -
P/NAPS 0.81 1.05 0.64 0.62 0.59 0.83 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 23/11/04 21/11/03 28/11/02 29/11/01 29/11/00 - -
Price 1.32 1.68 1.30 1.18 1.16 1.41 0.00 -
P/RPS 1.47 1.69 1.76 1.02 1.25 1.02 0.00 -100.00%
P/EPS 8.58 9.25 38.23 24.70 11.79 10.41 0.00 -100.00%
EY 11.65 10.81 2.62 4.05 8.48 9.60 0.00 -100.00%
DY 0.00 2.91 2.11 5.08 5.17 4.20 0.00 -
P/NAPS 0.75 1.02 0.84 0.61 0.59 0.72 0.00 -100.00%

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