[SHL] QoQ Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 92.14%
YoY- -4.64%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 50,766 203,033 164,930 114,761 60,743 230,521 182,810 -57.46%
PBT 20,353 102,289 71,885 46,411 24,308 97,275 71,332 -56.69%
Tax -2,767 -19,862 -14,046 -9,814 -5,282 -12,185 -9,442 -55.91%
NP 17,586 82,427 57,839 36,597 19,026 85,090 61,890 -56.81%
-
NP to SH 17,444 81,982 57,490 36,354 18,921 84,540 61,448 -56.83%
-
Tax Rate 13.60% 19.42% 19.54% 21.15% 21.73% 12.53% 13.24% -
Total Cost 33,180 120,606 107,091 78,164 41,717 145,431 120,920 -57.80%
-
Net Worth 767,533 750,584 740,899 733,635 733,635 719,108 694,895 6.85%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 29,054 14,527 14,527 - 33,897 16,948 -
Div Payout % - 35.44% 25.27% 39.96% - 40.10% 27.58% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 767,533 750,584 740,899 733,635 733,635 719,108 694,895 6.85%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,124 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 34.64% 40.60% 35.07% 31.89% 31.32% 36.91% 33.85% -
ROE 2.27% 10.92% 7.76% 4.96% 2.58% 11.76% 8.84% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 20.97 83.85 68.12 47.40 25.09 95.21 75.50 -57.46%
EPS 7.20 33.86 23.74 15.01 7.81 34.92 25.38 -56.85%
DPS 0.00 12.00 6.00 6.00 0.00 14.00 7.00 -
NAPS 3.17 3.10 3.06 3.03 3.03 2.97 2.87 6.85%
Adjusted Per Share Value based on latest NOSH - 242,124
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 20.97 83.86 68.12 47.40 25.09 95.21 75.50 -57.46%
EPS 7.20 33.86 23.74 15.01 7.81 34.92 25.38 -56.85%
DPS 0.00 12.00 6.00 6.00 0.00 14.00 7.00 -
NAPS 3.17 3.10 3.06 3.03 3.03 2.97 2.87 6.85%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.80 2.84 2.86 2.96 2.92 2.93 2.90 -
P/RPS 13.35 3.39 4.20 6.25 11.64 3.08 3.84 129.66%
P/EPS 38.86 8.39 12.05 19.71 37.37 8.39 11.43 126.27%
EY 2.57 11.92 8.30 5.07 2.68 11.92 8.75 -55.84%
DY 0.00 4.23 2.10 2.03 0.00 4.78 2.41 -
P/NAPS 0.88 0.92 0.93 0.98 0.96 0.99 1.01 -8.78%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 31/05/17 23/02/17 24/11/16 24/08/16 26/05/16 25/02/16 -
Price 2.86 2.83 2.87 2.92 3.15 3.00 2.86 -
P/RPS 13.64 3.37 4.21 6.16 12.56 3.15 3.79 135.02%
P/EPS 39.70 8.36 12.09 19.45 40.31 8.59 11.27 131.69%
EY 2.52 11.96 8.27 5.14 2.48 11.64 8.87 -56.81%
DY 0.00 4.24 2.09 2.05 0.00 4.67 2.45 -
P/NAPS 0.90 0.91 0.94 0.96 1.04 1.01 1.00 -6.78%

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