[SHL] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 29.39%
YoY- -43.84%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 152,838 134,770 134,436 96,355 83,718 62,804 28,532 205.21%
PBT 55,002 51,592 50,692 33,239 29,565 20,018 10,584 199.12%
Tax -11,122 -6,544 -7,728 -6,488 -7,953 -4,990 -2,664 158.60%
NP 43,880 45,048 42,964 26,751 21,612 15,028 7,920 212.13%
-
NP to SH 39,926 41,566 38,960 23,467 18,137 12,462 6,100 248.71%
-
Tax Rate 20.22% 12.68% 15.25% 19.52% 26.90% 24.93% 25.17% -
Total Cost 108,958 89,722 91,472 69,604 62,106 47,776 20,612 202.53%
-
Net Worth 835,326 845,011 835,326 825,641 815,956 820,799 815,956 1.57%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 835,326 845,011 835,326 825,641 815,956 820,799 815,956 1.57%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 28.71% 33.43% 31.96% 27.76% 25.82% 23.93% 27.76% -
ROE 4.78% 4.92% 4.66% 2.84% 2.22% 1.52% 0.75% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 63.12 55.66 55.52 39.80 34.58 25.94 11.78 205.27%
EPS 16.49 17.16 16.08 9.69 7.49 5.14 2.52 248.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.45 3.49 3.45 3.41 3.37 3.39 3.37 1.57%
Adjusted Per Share Value based on latest NOSH - 242,123
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 63.12 55.66 55.52 39.80 34.58 25.94 11.78 205.27%
EPS 16.49 17.16 16.08 9.69 7.49 5.14 2.52 248.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.45 3.49 3.45 3.41 3.37 3.39 3.37 1.57%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.98 2.01 2.03 2.01 1.94 2.00 2.00 -
P/RPS 3.14 3.61 3.66 5.05 5.61 7.71 16.97 -67.42%
P/EPS 12.01 11.71 12.62 20.74 25.90 38.86 79.38 -71.50%
EY 8.33 8.54 7.93 4.82 3.86 2.57 1.26 251.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.59 0.59 0.58 0.59 0.59 -2.26%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 24/11/21 15/09/21 25/05/21 24/02/21 25/11/20 26/08/20 -
Price 1.97 2.00 2.06 0.00 1.97 1.96 1.98 -
P/RPS 3.12 3.59 3.71 0.00 5.70 7.56 16.80 -67.34%
P/EPS 11.95 11.65 12.80 0.00 26.30 38.08 78.59 -71.41%
EY 8.37 8.58 7.81 0.00 3.80 2.63 1.27 250.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.60 0.00 0.58 0.58 0.59 -2.26%

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