[SHL] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -8.83%
YoY- -15.08%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 124,095 101,349 218,802 236,685 276,989 170,152 148,552 -2.95%
PBT 38,044 28,067 37,077 29,845 36,273 68,018 24,360 7.70%
Tax -9,635 -6,696 -8,907 -7,595 -10,071 -5,626 -5,257 10.61%
NP 28,409 21,371 28,170 22,250 26,202 62,392 19,103 6.83%
-
NP to SH 27,967 20,880 27,839 22,250 26,202 63,248 19,611 6.08%
-
Tax Rate 25.33% 23.86% 24.02% 25.45% 27.76% 8.27% 21.58% -
Total Cost 95,686 79,978 190,632 214,435 250,787 107,760 129,449 -4.90%
-
Net Worth 566,570 549,621 539,051 525,655 515,833 503,676 448,018 3.98%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 566,570 549,621 539,051 525,655 515,833 503,676 448,018 3.98%
NOSH 242,124 242,124 241,726 242,237 242,175 242,151 243,488 -0.09%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 22.89% 21.09% 12.87% 9.40% 9.46% 36.67% 12.86% -
ROE 4.94% 3.80% 5.16% 4.23% 5.08% 12.56% 4.38% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.25 41.86 90.52 97.71 114.38 70.27 61.01 -2.86%
EPS 11.55 8.62 11.52 9.19 10.82 26.12 8.05 6.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.27 2.23 2.17 2.13 2.08 1.84 4.08%
Adjusted Per Share Value based on latest NOSH - 242,237
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.28 41.88 90.41 97.80 114.45 70.31 61.38 -2.94%
EPS 11.56 8.63 11.50 9.19 10.83 26.13 8.10 6.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3411 2.2711 2.2274 2.172 2.1314 2.0812 1.8512 3.98%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.14 1.30 1.25 1.11 1.50 1.90 0.89 -
P/RPS 2.22 3.11 1.38 1.14 1.31 2.70 1.46 7.22%
P/EPS 9.87 15.07 10.85 12.08 13.86 7.27 11.05 -1.86%
EY 10.13 6.63 9.21 8.27 7.21 13.75 9.05 1.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.56 0.51 0.70 0.91 0.48 0.34%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 22/02/11 24/02/10 23/02/09 27/02/08 26/02/07 -
Price 1.30 1.25 1.40 1.30 1.56 1.80 1.22 -
P/RPS 2.54 2.99 1.55 1.33 1.36 2.56 2.00 4.06%
P/EPS 11.25 14.49 12.16 14.15 14.42 6.89 15.15 -4.83%
EY 8.89 6.90 8.23 7.07 6.94 14.51 6.60 5.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.63 0.60 0.73 0.87 0.66 -2.69%

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