[SHL] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 20.2%
YoY- 89.02%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 212,641 243,786 207,087 237,381 124,095 101,349 218,802 -0.47%
PBT 97,828 117,442 98,083 70,421 38,044 28,067 37,077 17.53%
Tax -16,789 -10,960 -22,847 -17,118 -9,635 -6,696 -8,907 11.13%
NP 81,039 106,482 75,236 53,303 28,409 21,371 28,170 19.23%
-
NP to SH 80,582 105,693 74,678 52,864 27,967 20,880 27,839 19.36%
-
Tax Rate 17.16% 9.33% 23.29% 24.31% 25.33% 23.86% 24.02% -
Total Cost 131,602 137,304 131,851 184,078 95,686 79,978 190,632 -5.98%
-
Net Worth 740,899 694,895 610,152 583,518 566,570 549,621 539,051 5.43%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 31,476 41,161 33,897 16,948 - - - -
Div Payout % 39.06% 38.94% 45.39% 32.06% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 740,899 694,895 610,152 583,518 566,570 549,621 539,051 5.43%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 241,726 0.02%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 38.11% 43.68% 36.33% 22.45% 22.89% 21.09% 12.87% -
ROE 10.88% 15.21% 12.24% 9.06% 4.94% 3.80% 5.16% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 87.82 100.69 85.53 98.04 51.25 41.86 90.52 -0.50%
EPS 33.28 43.65 30.84 21.83 11.55 8.62 11.52 19.32%
DPS 13.00 17.00 14.00 7.00 0.00 0.00 0.00 -
NAPS 3.06 2.87 2.52 2.41 2.34 2.27 2.23 5.41%
Adjusted Per Share Value based on latest NOSH - 242,124
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 87.86 100.73 85.57 98.09 51.28 41.88 90.41 -0.47%
EPS 33.30 43.67 30.86 21.84 11.56 8.63 11.50 19.36%
DPS 13.01 17.01 14.01 7.00 0.00 0.00 0.00 -
NAPS 3.0614 2.8713 2.5212 2.4111 2.3411 2.2711 2.2274 5.43%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.86 2.90 2.95 2.07 1.14 1.30 1.25 -
P/RPS 3.26 2.88 3.45 2.11 2.22 3.11 1.38 15.38%
P/EPS 8.59 6.64 9.56 9.48 9.87 15.07 10.85 -3.81%
EY 11.64 15.05 10.46 10.55 10.13 6.63 9.21 3.97%
DY 4.55 5.86 4.75 3.38 0.00 0.00 0.00 -
P/NAPS 0.93 1.01 1.17 0.86 0.49 0.57 0.56 8.81%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 26/02/15 26/02/14 27/02/13 23/02/12 22/02/11 -
Price 2.87 2.86 3.35 2.13 1.30 1.25 1.40 -
P/RPS 3.27 2.84 3.92 2.17 2.54 2.99 1.55 13.23%
P/EPS 8.62 6.55 10.86 9.76 11.25 14.49 12.16 -5.56%
EY 11.60 15.26 9.21 10.25 8.89 6.90 8.23 5.88%
DY 4.53 5.94 4.18 3.29 0.00 0.00 0.00 -
P/NAPS 0.94 1.00 1.33 0.88 0.56 0.55 0.63 6.89%

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