Financial Results : Shaker posts higher net profit at SAR 403.1m in I2 of 2014

Shaker posts higher net profit at SAR 403.1m in I2 of 2014

30/06/2014 Argaam Exclusive

View other reports

Al-Hassan Ghazi Ibrahim Shaker Company, reported SAR 403.1m net profit at the end of the first half of 2014, compared to SAR 124.7 m in the same period last year, as shown in the following table:



Financials (M)

Item 6m 2013 6m 2014 Change‬
Revenues 922.93 796.58 (13.7 %)
Gross Income 243.75 201.46 (17.3 %)
Operating Income 113.74 73.20 (35.6 %)
Net Income 124.73 403.07 223.2 %
Average Shares 66.60 66.60 -
Earnings Per Share before unusual items (Riyals) 0.96 0.36 (62.6 %)
EPS (Riyal) 1.87 6.05 223.2 %


Current Quarter Comparison (M)

Compared With The
Item Q2 2013 Q2 2014 Change‬
Revenues 526.79 484.41 (8.0 %)
Gross Income 138.03 131.43 (4.8 %)
Operating Income 66.00 58.79 (10.9 %)
Net Income 74.94 382.45 410.4 %
Average Shares 66.60 66.60 -
Earnings Per Share before unusual items (Riyal) 0.60 0.48 (20.4 %)
EPS (Riyal) 1.13 5.74 410.4 %


Financial results (Million)

Period Revenues Change Gross Income Change Operating Income Change
Q1 2005 - - - - - -
Q2 2005 - - - - - -
Q3 2005 - - - - - -
Q4 2005 - - - - - -
Q1 2006 - - - - - -
Q2 2006 - - - - - -
Q3 2006 - - - - - -
Q4 2006 - - - - - -
Q1 2007 - - - - - -
Q2 2007 - - - - - -
Q3 2007 - - - - - -
Q4 2007 - - - - - -
Q1 2008 - - - - - -
Q2 2008 - - - - - -
Q3 2008 - - - - - -
Q4 2008 - - - - - -
Q1 2009 - - - - - -
Q2 2009 - - - - - -
Q3 2009 295.04 - 107.56 - 64.25 -
Q4 2009 182.11 - 55.64 - 13.48 -
Q1 2010 224.35 - 69.71 - 30.85 -
Q2 2010 350.76 - 125.41 - 70.47 -
Q3 2010 336.54 14.1 % 108.56 0.9 % 52.52 (18.3 %)
Q4 2010 244.09 34.0 % 83.14 49.4 % 26.51 96.6 %
Q1 2011 323.04 44.0 % 94.51 35.6 % 39.86 29.2 %
Q2 2011 556.37 58.6 % 166.27 32.6 % 88.08 25.0 %
Q3 2011 413.68 22.9 % 130.54 20.2 % 65.92 25.5 %
Q4 2011 273.08 11.9 % 75.31 (9.4 %) 20.67 (22.0 %)
Q1 2012 375.87 16.4 % 114.07 20.7 % 51.83 30.0 %
Q2 2012 590.87 6.2 % 184.87 11.2 % 103.55 17.6 %
Q3 2012 455.98 10.2 % 138.15 5.8 % 72.29 9.7 %
Q4 2012 315.19 15.4 % 82.60 9.7 % 11.86 (42.6 %)
Q1 2013 458.30 21.9 % 147.64 29.4 % 74.17 43.1 %
Q2 2013 526.79 (10.8 %) 138.03 (25.3 %) 66.00 (36.3 %)
Q3 2013 393.82 (13.6 %) 92.95 (32.7 %) 25.23 (65.1 %)
Q4 2013 318.44 1.0 % 26.53 (67.9 %) (32.97) (377.9 %)
Q1 2014 312.18 (31.9 %) 70.03 (52.6 %) 14.41 (80.6 %)
Q2 2014 484.41 (8.0 %) 131.43 (4.8 %) 58.79 (10.9 %)


Profit Performance (Million)

Period Net Income Change EPS(Riyal) Extraordinary Income/Expense Net Profit Before Unusual Items EPS(Riyal)
Q1 2005 - - - - - -
Q2 2005 - - - - - -
Q3 2005 - - - - - -
Q4 2005 - - - - - -
Q1 2006 - - - - - -
Q2 2006 - - - - - -
Q3 2006 - - - - - -
Q4 2006 - - - - - -
Q1 2007 - - - - - -
Q2 2007 - - - - - -
Q3 2007 - - - - - -
Q4 2007 - - - - - -
Q1 2008 - - - - - -
Q2 2008 - - - - - -
Q3 2008 - - - - - -
Q4 2008 - - - - - -
Q1 2009 - - - - - -
Q2 2009 - - - - - -
Q3 2009 53.86 - 0.81 - 53.86 0.81
Q4 2009 11.66 - 0.18 - 11.66 0.18
Q1 2010 19.29 - 0.29 - 19.29 0.29
Q2 2010 58.33 - 0.88 - 58.33 0.88
Q3 2010 46.57 (13.5 %) 0.70 - 46.57 0.70
Q4 2010 21.04 80.5 % 0.32 - 21.04 0.32
Q1 2011 33.61 74.2 % 0.50 - 33.61 0.50
Q2 2011 73.63 26.2 % 1.11 - 73.63 1.11
Q3 2011 54.98 18.0 % 0.83 - 54.98 0.83
Q4 2011 18.00 (14.5 %) 0.27 - 18.00 0.27
Q1 2012 40.03 19.1 % 0.60 - 40.03 0.60
Q2 2012 82.96 12.7 % 1.25 - 82.96 1.25
Q3 2012 58.41 6.2 % 0.88 - 58.41 0.88
Q4 2012 6.24 (65.3 %) 0.09 - 6.24 0.09
Q1 2013 49.79 24.4 % 0.75 - 49.79 0.75
Q2 2013 74.94 (9.7 %) 1.13 35.09 39.85 0.60
Q3 2013 31.35 (46.3 %) 0.47 11.34 20.00 0.30
Q4 2013 (30.98) (596.3 %) (0.47) 13.47 (44.45) (0.67)
Q1 2014 20.62 (58.6 %) 0.31 28.31 (7.70) (0.12)
Q2 2014 382.45 410.4 % 5.74 350.75 31.70 0.48

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2005 - - -
Q2 2005 - - -
Q3 2005 - - -
Q4 2005 - - -
Q1 2006 - - -
Q2 2006 - - -
Q3 2006 - - -
Q4 2006 - - -
Q1 2007 - - -
Q2 2007 - - -
Q3 2007 - - -
Q4 2007 - - -
Q1 2008 - - -
Q2 2008 - - -
Q3 2008 - - -
Q4 2008 - - -
Q1 2009 - - -
Q2 2009 - - -
Q3 2009 - - -
Q4 2009 - - -
Q1 2010 - - -
Q2 2010 34.05 % - 13.60 %
Q3 2010 32.85 % 16.68 % 12.42 %
Q4 2010 33.47 % 17.08 % 12.57 %
Q1 2011 32.81 % 16.63 % 12.72 %
Q2 2011 30.99 % 15.60 % 11.98 %
Q3 2011 30.87 % 15.80 % 11.92 %
Q4 2011 29.79 % 15.28 % 11.51 %
Q1 2012 30.03 % 15.61 % 11.53 %
Q2 2012 30.53 % 16.33 % 11.85 %
Q3 2012 30.22 % 16.41 % 11.76 %
Q4 2012 29.90 % 15.56 % 10.80 %
Q1 2013 30.39 % 16.11 % 10.84 %
Q2 2013 28.83 % 14.54 % 8.79 %
Q3 2013 27.22 % 12.03 % 6.84 %
Q4 2013 23.87 % 9.10 % 3.84 %
2013 22.21 % 7.33 % 2.43 %
Q1 2014 21.12 % 5.84 % 0.50 %
Q2 2014 21.27 % 5.27 % (0.03 %)


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Earnings Per Share before unusual items (Riyal) Book Value (BV)
Q1 2005 - - - -
Q2 2005 - - - -
Q3 2005 - - - -
Q4 2005 - - - -
Q1 2006 - - - -
Q2 2006 - - - -
Q3 2006 - - - -
Q4 2006 - - - -
Q1 2007 - - - -
Q2 2007 - - - -
Q3 2007 - - - -
Q4 2007 - - - -
Q1 2008 - - - -
Q2 2008 - - - -
Q3 2008 - - - -
Q4 2008 - - - -
Q1 2009 - - - -
Q2 2009 - - - -
Q3 2009 66.60 - - 5.57
Q4 2009 66.60 - - 5.75
Q1 2010 66.60 - - 6.04
Q2 2010 66.60 2.15 2.15 6.91
Q3 2010 66.60 2.04 2.04 7.61
Q4 2010 66.60 2.18 2.18 6.35
Q1 2011 66.60 2.40 2.40 6.86
Q2 2011 66.60 2.63 2.63 7.96
Q3 2011 66.60 2.75 2.75 8.79
Q4 2011 66.60 2.71 2.71 7.22
Q1 2012 66.60 2.80 2.80 7.82
Q2 2012 66.60 2.94 2.94 9.07
Q3 2012 66.60 2.99 2.99 9.94
Q4 2012 66.60 2.82 2.82 7.93
Q1 2013 66.60 2.96 2.96 8.68
Q2 2013 66.60 2.84 2.32 9.81
Q3 2013 66.60 2.44 1.74 10.28
Q4 2013 66.60 1.88 0.98 9.81
Q1 2014 66.60 1.44 0.12 10.12
Q2 2014 66.60 6.06 (0.01) 14.55

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Recurring P/E Price/book
Q1 2005 - - -
Q2 2005 - - -
Q3 2005 - - -
Q4 2005 - - -
Q1 2006 - - -
Q2 2006 - - -
Q3 2006 - - -
Q4 2006 - - -
Q1 2007 - - -
Q2 2007 - - -
Q3 2007 - - -
Q4 2007 - - -
Q1 2008 - - -
Q2 2008 - - -
Q3 2008 - - -
Q4 2008 - - -
Q1 2009 - - -
Q2 2009 - - -
Q3 2009 - - -
Q4 2009 - - -
Q1 2010 - - -
Q2 2010 17.30 17.30 5.38
Q3 2010 21.85 21.85 5.85
Q4 2010 17.86 17.86 6.13
Q1 2011 14.39 14.39 5.03
Q2 2011 16.43 16.43 5.42
Q3 2011 14.92 14.92 4.67
Q4 2011 14.52 14.52 5.44
Q1 2012 15.96 15.96 5.72
Q2 2012 15.59 15.59 5.06
Q3 2012 14.88 14.88 4.48
Q4 2012 14.68 14.68 5.21
Q1 2013 15.25 15.25 5.21
Q2 2013 18.27 22.42 5.30
Q3 2013 21.31 29.85 5.05
Q4 2013 23.81 45.69 4.56
Q1 2014 36.84 More than 100 5.24
Q2 2014 8.07 NEG 3.36

Business Segments (Million)

Compared With The
Period LG Air Conditioners and Home Appliances Conditioners and products from the non-LG production
Q1 2010 178.77 45.58
Q2 2010 298.73 52.03
Q3 2010 277.14 59.40
Q4 2010 200.83 43.26
Q1 2011 269.90 53.13
Q2 2011 468.10 88.27
Q3 2011 344.15 69.53
Q4 2011 215.53 57.56
Q1 2012 291.10 84.77
Q2 2012 499.14 91.73
Q3 2012 375.26 80.72
Q4 2012 247.69 67.51
Q1 2013 379.58 78.72
Q2 2013 355.32 109.30
Q3 2013 314.42 79.40
Q4 2013 240.71 77.73
Q1 2014 246.01 66.17
Q2 2014 417.85 66.56


Financial Ratios
Current
Market Cap (M Riyal) 1,171.38
Enterprise Value (EV) (M Riyal) 1,537.33
Shares Outstanding ((M)) 67.71
EPS ( Riyal) (TTM) 1.20
Book Value (BV) ( Riyal) 12.54
Par Value ( Riyal) 10.00
Recurring P/E 14.63
P/E (TTM) 14.63
Price/book 1.40
Return on Average Assets (%) (TTM) 4.5
Return on Average Equity (%) (TTM) 9.9
EV/adj EBITDA 16.69
EV/Revenues 1.09
more

Share Price

Al Hassan Ghazi Ibrahim Shaker Co.
17.30
(0.20) (1.14 %)

Al Hassan Ghazi Ibrahim Shaker Co. (SHAKER)

More

Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}} حساب موثّق

{{comment.ElapsedTime}}
loader Train
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.