[SHL] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -24.05%
YoY- -18.97%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 156,648 217,330 241,203 159,624 219,463 175,373 259,634 -8.07%
PBT 27,911 51,764 55,429 16,971 17,081 26,694 37,450 -4.77%
Tax -6,987 -14,701 -11,477 -9,603 -7,988 -8,155 -11,922 -8.51%
NP 20,924 37,063 43,952 7,368 9,093 18,539 25,528 -3.25%
-
NP to SH 21,484 37,342 43,952 7,368 9,093 18,539 25,528 -2.83%
-
Tax Rate 25.03% 28.40% 20.71% 56.58% 46.77% 30.55% 31.83% -
Total Cost 135,724 180,267 197,251 152,256 210,370 156,834 234,106 -8.68%
-
Net Worth 455,968 427,383 399,417 335,833 367,312 369,245 367,575 3.65%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 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
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 455,968 427,383 399,417 335,833 367,312 369,245 367,575 3.65%
NOSH 242,536 242,831 242,070 216,666 190,317 188,390 188,500 4.28%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 13.36% 17.05% 18.22% 4.62% 4.14% 10.57% 9.83% -
ROE 4.71% 8.74% 11.00% 2.19% 2.48% 5.02% 6.94% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 64.59 89.50 99.64 73.67 115.31 93.09 137.74 -11.85%
EPS 8.86 15.38 18.16 3.40 4.78 9.84 13.54 -6.82%
DPS 0.00 0.00 4.89 2.74 6.00 6.00 5.92 -
NAPS 1.88 1.76 1.65 1.55 1.93 1.96 1.95 -0.60%
Adjusted Per Share Value based on latest NOSH - 216,666
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 64.70 89.76 99.62 65.93 90.64 72.43 107.23 -8.07%
EPS 8.87 15.42 18.15 3.04 3.76 7.66 10.54 -2.83%
DPS 0.00 0.00 4.89 2.45 4.67 4.66 4.61 -
NAPS 1.8832 1.7651 1.6496 1.387 1.517 1.525 1.5181 3.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.99 1.42 1.73 0.99 1.20 1.15 1.61 -
P/RPS 1.53 1.59 1.74 1.34 1.04 1.24 1.17 4.57%
P/EPS 11.18 9.23 9.53 29.11 25.12 11.69 11.89 -1.02%
EY 8.95 10.83 10.50 3.43 3.98 8.56 8.41 1.04%
DY 0.00 0.00 2.83 2.77 5.00 5.22 3.68 -
P/NAPS 0.53 0.81 1.05 0.64 0.62 0.59 0.83 -7.20%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 29/11/05 23/11/04 21/11/03 28/11/02 29/11/01 29/11/00 -
Price 0.91 1.32 1.68 1.30 1.18 1.16 1.41 -
P/RPS 1.41 1.47 1.69 1.76 1.02 1.25 1.02 5.54%
P/EPS 10.27 8.58 9.25 38.23 24.70 11.79 10.41 -0.22%
EY 9.73 11.65 10.81 2.62 4.05 8.48 9.60 0.22%
DY 0.00 0.00 2.91 2.11 5.08 5.17 4.20 -
P/NAPS 0.48 0.75 1.02 0.84 0.61 0.59 0.72 -6.53%

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