[SHL] QoQ Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -6.48%
YoY- -37.45%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 28,532 138,119 148,474 154,864 153,684 171,210 185,577 -71.33%
PBT 10,584 64,962 64,753 61,810 61,292 81,702 90,500 -76.11%
Tax -2,664 -19,131 -18,354 -14,578 -9,536 -10,970 -16,304 -70.14%
NP 7,920 45,831 46,398 47,232 51,756 70,732 74,196 -77.52%
-
NP to SH 6,100 41,789 41,948 44,036 47,088 63,247 66,624 -79.71%
-
Tax Rate 25.17% 29.45% 28.34% 23.59% 15.56% 13.43% 18.02% -
Total Cost 20,612 92,288 102,076 107,632 101,928 100,478 111,381 -67.55%
-
Net Worth 815,956 830,484 796,587 806,271 796,587 813,535 799,008 1.41%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 16,948 - - - 19,369 - -
Div Payout % - 40.56% - - - 30.63% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 815,956 830,484 796,587 806,271 796,587 813,535 799,008 1.41%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 27.76% 33.18% 31.25% 30.50% 33.68% 41.31% 39.98% -
ROE 0.75% 5.03% 5.27% 5.46% 5.91% 7.77% 8.34% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.78 57.04 61.32 63.96 63.47 70.71 76.65 -71.34%
EPS 2.52 17.26 17.32 18.18 19.44 26.12 27.52 -79.71%
DPS 0.00 7.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 3.37 3.43 3.29 3.33 3.29 3.36 3.30 1.41%
Adjusted Per Share Value based on latest NOSH - 242,123
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.78 57.04 61.32 63.96 63.47 70.71 76.65 -71.34%
EPS 2.52 17.26 17.32 18.18 19.44 26.12 27.52 -79.71%
DPS 0.00 7.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 3.37 3.43 3.29 3.33 3.29 3.36 3.30 1.41%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.00 1.88 2.32 2.31 2.39 2.40 2.18 -
P/RPS 16.97 3.30 3.78 3.61 3.77 3.39 2.84 229.64%
P/EPS 79.38 10.89 13.39 12.70 12.29 9.19 7.92 365.51%
EY 1.26 9.18 7.47 7.87 8.14 10.88 12.62 -78.50%
DY 0.00 3.72 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.59 0.55 0.71 0.69 0.73 0.71 0.66 -7.20%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 24/06/20 26/02/20 27/11/19 20/08/19 29/05/19 20/02/19 -
Price 1.98 1.94 2.25 2.27 2.42 2.33 2.39 -
P/RPS 16.80 3.40 3.67 3.55 3.81 3.30 3.12 207.52%
P/EPS 78.59 11.24 12.99 12.48 12.44 8.92 8.69 334.65%
EY 1.27 8.90 7.70 8.01 8.04 11.21 11.51 -77.02%
DY 0.00 3.61 0.00 0.00 0.00 3.43 0.00 -
P/NAPS 0.59 0.57 0.68 0.68 0.74 0.69 0.72 -12.44%

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