[SHL] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -77.62%
YoY- 1.17%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 203,033 164,930 114,761 60,743 230,521 182,810 122,701 39.85%
PBT 102,289 71,885 46,411 24,308 97,275 71,332 46,587 68.85%
Tax -19,862 -14,046 -9,814 -5,282 -12,185 -9,442 -8,154 80.93%
NP 82,427 57,839 36,597 19,026 85,090 61,890 38,433 66.22%
-
NP to SH 81,982 57,490 36,354 18,921 84,540 61,448 38,123 66.52%
-
Tax Rate 19.42% 19.54% 21.15% 21.73% 12.53% 13.24% 17.50% -
Total Cost 120,606 107,091 78,164 41,717 145,431 120,920 84,268 26.97%
-
Net Worth 750,584 740,899 733,635 733,635 719,108 694,895 690,053 5.76%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 29,054 14,527 14,527 - 33,897 16,948 16,948 43.19%
Div Payout % 35.44% 25.27% 39.96% - 40.10% 27.58% 44.46% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 750,584 740,899 733,635 733,635 719,108 694,895 690,053 5.76%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,124 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 40.60% 35.07% 31.89% 31.32% 36.91% 33.85% 31.32% -
ROE 10.92% 7.76% 4.96% 2.58% 11.76% 8.84% 5.52% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 83.85 68.12 47.40 25.09 95.21 75.50 50.68 39.84%
EPS 33.86 23.74 15.01 7.81 34.92 25.38 15.75 66.49%
DPS 12.00 6.00 6.00 0.00 14.00 7.00 7.00 43.19%
NAPS 3.10 3.06 3.03 3.03 2.97 2.87 2.85 5.76%
Adjusted Per Share Value based on latest NOSH - 242,124
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 83.86 68.12 47.40 25.09 95.21 75.50 50.68 39.85%
EPS 33.86 23.74 15.01 7.81 34.92 25.38 15.75 66.49%
DPS 12.00 6.00 6.00 0.00 14.00 7.00 7.00 43.19%
NAPS 3.10 3.06 3.03 3.03 2.97 2.87 2.85 5.76%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.84 2.86 2.96 2.92 2.93 2.90 2.94 -
P/RPS 3.39 4.20 6.25 11.64 3.08 3.84 5.80 -30.07%
P/EPS 8.39 12.05 19.71 37.37 8.39 11.43 18.67 -41.30%
EY 11.92 8.30 5.07 2.68 11.92 8.75 5.36 70.29%
DY 4.23 2.10 2.03 0.00 4.78 2.41 2.38 46.67%
P/NAPS 0.92 0.93 0.98 0.96 0.99 1.01 1.03 -7.24%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 23/02/17 24/11/16 24/08/16 26/05/16 25/02/16 25/11/15 -
Price 2.83 2.87 2.92 3.15 3.00 2.86 3.03 -
P/RPS 3.37 4.21 6.16 12.56 3.15 3.79 5.98 -31.74%
P/EPS 8.36 12.09 19.45 40.31 8.59 11.27 19.24 -42.60%
EY 11.96 8.27 5.14 2.48 11.64 8.87 5.20 74.15%
DY 4.24 2.09 2.05 0.00 4.67 2.45 2.31 49.85%
P/NAPS 0.91 0.94 0.96 1.04 1.01 1.00 1.06 -9.66%

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