[SHL] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 6.48%
YoY- -63.15%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 107,217 127,832 245,347 250,794 219,512 177,999 156,648 -6.11%
PBT 32,613 30,653 35,752 33,578 73,982 21,756 27,911 2.62%
Tax -7,340 -8,212 -8,415 -9,174 -7,753 -5,052 -6,987 0.82%
NP 25,273 22,441 27,337 24,404 66,229 16,704 20,924 3.19%
-
NP to SH 24,818 21,960 27,125 24,404 66,229 17,856 21,484 2.43%
-
Tax Rate 22.51% 26.79% 23.54% 27.32% 10.48% 23.22% 25.03% -
Total Cost 81,944 105,391 218,010 226,390 153,283 161,295 135,724 -8.05%
-
Net Worth 556,885 545,999 547,657 532,309 519,207 467,021 455,968 3.38%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 556,885 545,999 547,657 532,309 519,207 467,021 455,968 3.38%
NOSH 242,124 242,666 242,326 241,958 242,620 241,979 242,536 -0.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 23.57% 17.56% 11.14% 9.73% 30.17% 9.38% 13.36% -
ROE 4.46% 4.02% 4.95% 4.58% 12.76% 3.82% 4.71% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 44.28 52.68 101.25 103.65 90.48 73.56 64.59 -6.09%
EPS 10.25 9.05 11.19 10.09 27.30 7.38 8.86 2.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.25 2.26 2.20 2.14 1.93 1.88 3.41%
Adjusted Per Share Value based on latest NOSH - 241,958
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 44.28 52.80 101.33 103.58 90.66 73.52 64.70 -6.11%
EPS 10.25 9.07 11.20 10.08 27.35 7.37 8.87 2.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.255 2.2619 2.1985 2.1444 1.9289 1.8832 3.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.25 1.15 1.19 1.37 1.47 1.99 0.99 -
P/RPS 2.82 2.18 1.18 1.32 1.62 2.71 1.53 10.71%
P/EPS 12.19 12.71 10.63 13.58 5.39 26.97 11.18 1.45%
EY 8.20 7.87 9.41 7.36 18.57 3.71 8.95 -1.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.53 0.62 0.69 1.03 0.53 0.31%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 22/11/11 29/11/10 24/11/09 24/11/08 28/11/07 27/11/06 -
Price 1.25 1.25 1.30 1.10 1.20 2.00 0.91 -
P/RPS 2.82 2.37 1.28 1.06 1.33 2.72 1.41 12.23%
P/EPS 12.19 13.81 11.61 10.91 4.40 27.10 10.27 2.89%
EY 8.20 7.24 8.61 9.17 22.75 3.69 9.73 -2.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.58 0.50 0.56 1.04 0.48 1.98%

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