[SHL] YoY TTM Result on 31-Dec-2011 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -4.92%
YoY- -25.0%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 207,087 237,381 124,095 101,349 218,802 236,685 276,989 -4.72%
PBT 98,083 70,421 38,044 28,067 37,077 29,845 36,273 18.02%
Tax -22,847 -17,118 -9,635 -6,696 -8,907 -7,595 -10,071 14.62%
NP 75,236 53,303 28,409 21,371 28,170 22,250 26,202 19.21%
-
NP to SH 74,678 52,864 27,967 20,880 27,839 22,250 26,202 19.06%
-
Tax Rate 23.29% 24.31% 25.33% 23.86% 24.02% 25.45% 27.76% -
Total Cost 131,851 184,078 95,686 79,978 190,632 214,435 250,787 -10.15%
-
Net Worth 610,152 583,518 566,570 549,621 539,051 525,655 515,833 2.83%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 33,897 16,948 - - - - - -
Div Payout % 45.39% 32.06% - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 610,152 583,518 566,570 549,621 539,051 525,655 515,833 2.83%
NOSH 242,124 242,124 242,124 242,124 241,726 242,237 242,175 -0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 36.33% 22.45% 22.89% 21.09% 12.87% 9.40% 9.46% -
ROE 12.24% 9.06% 4.94% 3.80% 5.16% 4.23% 5.08% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 85.53 98.04 51.25 41.86 90.52 97.71 114.38 -4.72%
EPS 30.84 21.83 11.55 8.62 11.52 9.19 10.82 19.06%
DPS 14.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.41 2.34 2.27 2.23 2.17 2.13 2.84%
Adjusted Per Share Value based on latest NOSH - 242,124
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 85.57 98.09 51.28 41.88 90.41 97.80 114.45 -4.72%
EPS 30.86 21.84 11.56 8.63 11.50 9.19 10.83 19.05%
DPS 14.01 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5212 2.4111 2.3411 2.2711 2.2274 2.172 2.1314 2.83%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.95 2.07 1.14 1.30 1.25 1.11 1.50 -
P/RPS 3.45 2.11 2.22 3.11 1.38 1.14 1.31 17.50%
P/EPS 9.56 9.48 9.87 15.07 10.85 12.08 13.86 -5.99%
EY 10.46 10.55 10.13 6.63 9.21 8.27 7.21 6.39%
DY 4.75 3.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.86 0.49 0.57 0.56 0.51 0.70 8.93%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 27/02/13 23/02/12 22/02/11 24/02/10 23/02/09 -
Price 3.35 2.13 1.30 1.25 1.40 1.30 1.56 -
P/RPS 3.92 2.17 2.54 2.99 1.55 1.33 1.36 19.28%
P/EPS 10.86 9.76 11.25 14.49 12.16 14.15 14.42 -4.61%
EY 9.21 10.25 8.89 6.90 8.23 7.07 6.94 4.82%
DY 4.18 3.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.88 0.56 0.55 0.63 0.60 0.73 10.51%

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