[SHL] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 41.95%
YoY- -4.22%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 77,432 38,421 171,210 139,183 96,410 51,063 180,540 -43.09%
PBT 30,905 15,323 81,702 67,875 48,515 24,769 83,155 -48.27%
Tax -7,289 -2,384 -10,970 -12,228 -9,092 -4,297 -12,843 -31.42%
NP 23,616 12,939 70,732 55,647 39,423 20,472 70,312 -51.64%
-
NP to SH 22,018 11,772 63,247 49,968 35,202 17,476 69,722 -53.59%
-
Tax Rate 23.59% 15.56% 13.43% 18.02% 18.74% 17.35% 15.44% -
Total Cost 53,816 25,482 100,478 83,536 56,987 30,591 110,228 -37.96%
-
Net Worth 806,271 796,587 813,535 799,008 803,850 786,902 791,745 1.21%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 19,369 - - - 19,369 -
Div Payout % - - 30.63% - - - 27.78% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 806,271 796,587 813,535 799,008 803,850 786,902 791,745 1.21%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,124 -0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 30.50% 33.68% 41.31% 39.98% 40.89% 40.09% 38.95% -
ROE 2.73% 1.48% 7.77% 6.25% 4.38% 2.22% 8.81% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.98 15.87 70.71 57.48 39.82 21.09 74.57 -43.10%
EPS 9.09 4.86 26.12 20.64 14.54 7.22 28.80 -53.61%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 3.33 3.29 3.36 3.30 3.32 3.25 3.27 1.21%
Adjusted Per Share Value based on latest NOSH - 242,123
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.98 15.87 70.71 57.48 39.82 21.09 74.57 -43.10%
EPS 9.09 4.86 26.12 20.64 14.54 7.22 28.80 -53.61%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 3.33 3.29 3.36 3.30 3.32 3.25 3.27 1.21%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.31 2.39 2.40 2.18 2.53 2.40 2.52 -
P/RPS 7.22 15.06 3.39 3.79 6.35 11.38 3.38 65.78%
P/EPS 25.40 49.16 9.19 10.56 17.40 33.25 8.75 103.36%
EY 3.94 2.03 10.88 9.47 5.75 3.01 11.43 -50.80%
DY 0.00 0.00 3.33 0.00 0.00 0.00 3.17 -
P/NAPS 0.69 0.73 0.71 0.66 0.76 0.74 0.77 -7.04%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 20/08/19 29/05/19 20/02/19 28/11/18 21/08/18 30/05/18 -
Price 2.27 2.42 2.33 2.39 2.31 2.60 2.46 -
P/RPS 7.10 15.25 3.30 4.16 5.80 12.33 3.30 66.58%
P/EPS 24.96 49.77 8.92 11.58 15.89 36.02 8.54 104.28%
EY 4.01 2.01 11.21 8.63 6.29 2.78 11.71 -51.02%
DY 0.00 0.00 3.43 0.00 0.00 0.00 3.25 -
P/NAPS 0.68 0.74 0.69 0.72 0.70 0.80 0.75 -6.31%

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