[SHL] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 48.43%
YoY- 50.7%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 148,552 181,951 264,384 172,457 206,055 176,267 217,801 -6.17%
PBT 24,360 39,526 68,952 20,275 14,655 19,965 39,138 -7.59%
Tax -5,257 -11,212 -16,398 -9,339 -7,398 -7,486 -10,876 -11.40%
NP 19,103 28,314 52,554 10,936 7,257 12,479 28,262 -6.31%
-
NP to SH 19,611 28,941 52,554 10,936 7,257 12,479 28,262 -5.90%
-
Tax Rate 21.58% 28.37% 23.78% 46.06% 50.48% 37.50% 27.79% -
Total Cost 129,449 153,637 211,830 161,521 198,798 163,788 189,539 -6.15%
-
Net Worth 448,018 416,051 401,778 369,357 378,179 361,599 374,582 3.02%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 11,843 - 5,939 22,585 11,167 -
Div Payout % - - 22.54% - 81.85% 180.99% 39.51% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 448,018 416,051 401,778 369,357 378,179 361,599 374,582 3.02%
NOSH 243,488 241,890 242,035 241,410 197,999 188,333 188,232 4.38%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.86% 15.56% 19.88% 6.34% 3.52% 7.08% 12.98% -
ROE 4.38% 6.96% 13.08% 2.96% 1.92% 3.45% 7.54% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 61.01 75.22 109.23 71.44 104.07 93.59 115.71 -10.11%
EPS 8.05 11.96 21.71 4.53 3.67 6.63 15.01 -9.85%
DPS 0.00 0.00 4.89 0.00 3.00 12.00 6.00 -
NAPS 1.84 1.72 1.66 1.53 1.91 1.92 1.99 -1.29%
Adjusted Per Share Value based on latest NOSH - 241,410
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 61.38 75.18 109.24 71.26 85.14 72.83 90.00 -6.17%
EPS 8.10 11.96 21.72 4.52 3.00 5.16 11.68 -5.91%
DPS 0.00 0.00 4.89 0.00 2.45 9.33 4.61 -
NAPS 1.8512 1.7191 1.6602 1.5262 1.5627 1.4941 1.5478 3.02%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.89 1.19 1.71 1.24 1.21 1.20 1.51 -
P/RPS 1.46 1.58 1.57 1.74 1.16 1.28 1.31 1.82%
P/EPS 11.05 9.95 7.88 27.37 33.01 18.11 10.06 1.57%
EY 9.05 10.05 12.70 3.65 3.03 5.52 9.94 -1.55%
DY 0.00 0.00 2.86 0.00 2.48 10.00 3.97 -
P/NAPS 0.48 0.69 1.03 0.81 0.63 0.63 0.76 -7.36%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 24/02/05 25/02/04 26/02/03 26/02/02 27/02/01 -
Price 1.22 1.21 1.87 1.23 0.92 1.20 1.25 -
P/RPS 2.00 1.61 1.71 1.72 0.88 1.28 1.08 10.81%
P/EPS 15.15 10.11 8.61 27.15 25.10 18.11 8.33 10.47%
EY 6.60 9.89 11.61 3.68 3.98 5.52 12.01 -9.49%
DY 0.00 0.00 2.62 0.00 3.26 10.00 4.80 -
P/NAPS 0.66 0.70 1.13 0.80 0.48 0.63 0.63 0.77%

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