[SHL] YoY TTM Result on 31-Mar-2003 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 63.22%
YoY- 18.63%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 181,731 245,461 161,068 231,936 171,595 207,739 224,352 -3.44%
PBT 35,866 64,803 25,525 25,466 15,538 34,096 33,070 1.36%
Tax -10,130 -18,653 -3,943 -13,621 -5,553 -11,853 -9,874 0.42%
NP 25,736 46,150 21,582 11,845 9,985 22,243 23,196 1.74%
-
NP to SH 26,086 46,150 21,582 11,845 9,985 22,243 23,196 1.97%
-
Tax Rate 28.24% 28.78% 15.45% 53.49% 35.74% 34.76% 29.86% -
Total Cost 155,995 199,311 139,486 220,091 161,610 185,496 201,156 -4.14%
-
Net Worth 445,334 413,835 367,157 376,856 360,533 370,536 355,487 3.82%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - 11,843 5,939 11,299 11,285 11,167 -
Div Payout % - - 54.88% 50.15% 113.17% 50.74% 48.14% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 445,334 413,835 367,157 376,856 360,533 370,536 355,487 3.82%
NOSH 242,029 242,008 236,875 240,035 188,761 188,089 186,118 4.47%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 14.16% 18.80% 13.40% 5.11% 5.82% 10.71% 10.34% -
ROE 5.86% 11.15% 5.88% 3.14% 2.77% 6.00% 6.53% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 75.09 101.43 68.00 96.63 90.91 110.45 120.54 -7.58%
EPS 10.78 19.07 9.11 4.93 5.29 11.83 12.46 -2.38%
DPS 0.00 0.00 5.00 2.47 6.00 6.00 6.00 -
NAPS 1.84 1.71 1.55 1.57 1.91 1.97 1.91 -0.62%
Adjusted Per Share Value based on latest NOSH - 240,035
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 75.09 101.43 66.55 95.84 70.90 85.84 92.70 -3.44%
EPS 10.78 19.07 8.92 4.89 4.13 9.19 9.58 1.98%
DPS 0.00 0.00 4.89 2.45 4.67 4.66 4.61 -
NAPS 1.8401 1.71 1.5171 1.5572 1.4897 1.5311 1.4689 3.82%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.20 1.81 1.34 0.95 1.21 1.05 2.72 -
P/RPS 1.60 1.78 1.97 0.98 1.33 0.95 2.26 -5.59%
P/EPS 11.13 9.49 14.71 19.25 22.87 8.88 21.82 -10.60%
EY 8.98 10.54 6.80 5.19 4.37 11.26 4.58 11.86%
DY 0.00 0.00 3.73 2.60 4.96 5.71 2.21 -
P/NAPS 0.65 1.06 0.86 0.61 0.63 0.53 1.42 -12.20%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 19/06/06 31/05/05 25/05/04 28/05/03 30/05/02 23/05/01 - -
Price 1.20 1.73 1.32 0.78 1.58 1.15 0.00 -
P/RPS 1.60 1.71 1.94 0.81 1.74 1.04 0.00 -
P/EPS 11.13 9.07 14.49 15.81 29.87 9.72 0.00 -
EY 8.98 11.02 6.90 6.33 3.35 10.28 0.00 -
DY 0.00 0.00 3.79 3.17 3.80 5.22 0.00 -
P/NAPS 0.65 1.01 0.85 0.50 0.83 0.58 0.00 -

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