[SHL] QoQ Cumulative Quarter Result on 31-Mar-2022 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 62.21%
YoY- 106.98%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 134,886 76,516 35,961 197,834 114,629 67,385 33,609 151.90%
PBT 42,383 27,147 13,179 68,556 41,252 25,796 12,673 123.14%
Tax -8,630 -5,806 -2,872 -14,880 -8,342 -3,272 -1,932 170.49%
NP 33,753 21,341 10,307 53,676 32,910 22,524 10,741 114.09%
-
NP to SH 32,468 20,889 9,947 48,573 29,945 20,783 9,740 122.66%
-
Tax Rate 20.36% 21.39% 21.79% 21.70% 20.22% 12.68% 15.25% -
Total Cost 101,133 55,175 25,654 144,158 81,719 44,861 22,868 168.69%
-
Net Worth 864,381 876,487 864,381 854,696 835,326 845,011 835,326 2.29%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 864,381 876,487 864,381 854,696 835,326 845,011 835,326 2.29%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 25.02% 27.89% 28.66% 27.13% 28.71% 33.43% 31.96% -
ROE 3.76% 2.38% 1.15% 5.68% 3.58% 2.46% 1.17% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 55.71 31.60 14.85 81.71 47.34 27.83 13.88 151.92%
EPS 13.41 8.63 4.11 20.06 12.37 8.58 4.02 122.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.62 3.57 3.53 3.45 3.49 3.45 2.29%
Adjusted Per Share Value based on latest NOSH - 242,123
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 55.71 31.60 14.85 81.71 47.34 27.83 13.88 151.92%
EPS 13.41 8.63 4.11 20.06 12.37 8.58 4.02 122.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.62 3.57 3.53 3.45 3.49 3.45 2.29%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.84 1.93 1.90 1.98 1.98 2.01 2.03 -
P/RPS 3.30 6.11 12.79 2.42 4.18 7.22 14.62 -62.82%
P/EPS 13.72 22.37 46.25 9.87 16.01 23.42 50.46 -57.93%
EY 7.29 4.47 2.16 10.13 6.25 4.27 1.98 137.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.53 0.56 0.57 0.58 0.59 -8.05%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 29/11/22 23/08/22 25/05/22 23/02/22 24/11/21 15/09/21 -
Price 1.88 1.76 1.96 1.85 1.97 2.00 2.06 -
P/RPS 3.37 5.57 13.20 2.26 4.16 7.19 14.84 -62.67%
P/EPS 14.02 20.40 47.71 9.22 15.93 23.30 51.21 -57.73%
EY 7.13 4.90 2.10 10.84 6.28 4.29 1.95 136.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.55 0.52 0.57 0.57 0.60 -7.91%

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