[SHL] QoQ Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 42.89%
YoY- -37.04%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 31,402 7,133 138,119 111,356 77,432 38,421 171,210 -67.61%
PBT 10,009 2,646 64,962 48,565 30,905 15,323 81,702 -75.23%
Tax -2,495 -666 -19,131 -13,766 -7,289 -2,384 -10,970 -62.63%
NP 7,514 1,980 45,831 34,799 23,616 12,939 70,732 -77.47%
-
NP to SH 6,231 1,525 41,789 31,461 22,018 11,772 63,247 -78.57%
-
Tax Rate 24.93% 25.17% 29.45% 28.35% 23.59% 15.56% 13.43% -
Total Cost 23,888 5,153 92,288 76,557 53,816 25,482 100,478 -61.52%
-
Net Worth 820,799 815,956 830,484 796,587 806,271 796,587 813,535 0.59%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 16,948 - - - 19,369 -
Div Payout % - - 40.56% - - - 30.63% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 820,799 815,956 830,484 796,587 806,271 796,587 813,535 0.59%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 23.93% 27.76% 33.18% 31.25% 30.50% 33.68% 41.31% -
ROE 0.76% 0.19% 5.03% 3.95% 2.73% 1.48% 7.77% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 12.97 2.95 57.04 45.99 31.98 15.87 70.71 -67.61%
EPS 2.57 0.63 17.26 12.99 9.09 4.86 26.12 -78.59%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 8.00 -
NAPS 3.39 3.37 3.43 3.29 3.33 3.29 3.36 0.59%
Adjusted Per Share Value based on latest NOSH - 242,123
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 12.97 2.95 57.04 45.99 31.98 15.87 70.71 -67.61%
EPS 2.57 0.63 17.26 12.99 9.09 4.86 26.12 -78.59%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 8.00 -
NAPS 3.39 3.37 3.43 3.29 3.33 3.29 3.36 0.59%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.00 2.00 1.88 2.32 2.31 2.39 2.40 -
P/RPS 15.42 67.89 3.30 5.04 7.22 15.06 3.39 173.77%
P/EPS 77.72 317.54 10.89 17.85 25.40 49.16 9.19 313.48%
EY 1.29 0.31 9.18 5.60 3.94 2.03 10.88 -75.77%
DY 0.00 0.00 3.72 0.00 0.00 0.00 3.33 -
P/NAPS 0.59 0.59 0.55 0.71 0.69 0.73 0.71 -11.58%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 24/06/20 26/02/20 27/11/19 20/08/19 29/05/19 -
Price 1.96 1.98 1.94 2.25 2.27 2.42 2.33 -
P/RPS 15.11 67.21 3.40 4.89 7.10 15.25 3.30 174.97%
P/EPS 76.16 314.36 11.24 17.32 24.96 49.77 8.92 316.11%
EY 1.31 0.32 8.90 5.78 4.01 2.01 11.21 -76.00%
DY 0.00 0.00 3.61 0.00 0.00 0.00 3.43 -
P/NAPS 0.58 0.59 0.57 0.68 0.68 0.74 0.69 -10.90%

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