[SHL] QoQ 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- -7.84%
YoY- -36.05%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 24,269 7,133 26,763 33,924 39,011 38,421 32,027 -16.84%
PBT 7,363 2,646 16,397 17,660 15,582 15,323 13,827 -34.22%
Tax -1,829 -666 -5,365 -6,477 -4,905 -2,384 1,258 -
NP 5,534 1,980 11,032 11,183 10,677 12,939 15,085 -48.66%
-
NP to SH 4,706 1,525 10,328 9,443 10,246 11,772 13,279 -49.82%
-
Tax Rate 24.84% 25.17% 32.72% 36.68% 31.48% 15.56% -9.10% -
Total Cost 18,735 5,153 15,731 22,741 28,334 25,482 16,942 6.91%
-
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 % - - 164.10% - - - 145.87% -
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 22.80% 27.76% 41.22% 32.96% 27.37% 33.68% 47.10% -
ROE 0.57% 0.19% 1.24% 1.19% 1.27% 1.48% 1.63% -
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 10.02 2.95 11.05 14.01 16.11 15.87 13.23 -16.86%
EPS 1.94 0.63 4.27 3.90 4.23 4.86 5.48 -49.86%
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 10.02 2.95 11.05 14.01 16.11 15.87 13.23 -16.86%
EPS 1.94 0.63 4.27 3.90 4.23 4.86 5.48 -49.86%
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 19.95 67.89 17.01 16.56 14.34 15.06 18.14 6.52%
P/EPS 102.90 317.54 44.07 59.49 54.59 49.16 43.76 76.55%
EY 0.97 0.31 2.27 1.68 1.83 2.03 2.29 -43.51%
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 19.55 67.21 17.55 16.06 14.09 15.25 17.61 7.19%
P/EPS 100.84 314.36 45.48 57.69 53.64 49.77 42.48 77.67%
EY 0.99 0.32 2.20 1.73 1.86 2.01 2.35 -43.71%
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