[SHL] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 0.24%
YoY- 41.53%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 222,581 229,098 230,521 243,786 244,490 240,123 230,296 -2.23%
PBT 97,099 98,652 97,275 117,442 120,898 123,882 124,057 -15.03%
Tax -13,845 -13,395 -12,185 -10,960 -14,674 -17,047 -18,749 -18.25%
NP 83,254 85,257 85,090 106,482 106,224 106,835 105,308 -14.46%
-
NP to SH 82,771 84,758 84,540 105,693 105,441 106,081 104,569 -14.39%
-
Tax Rate 14.26% 13.58% 12.53% 9.33% 12.14% 13.76% 15.11% -
Total Cost 139,327 143,841 145,431 137,304 138,266 133,288 124,988 7.48%
-
Net Worth 733,635 733,635 719,108 694,895 690,053 690,053 697,317 3.43%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 31,476 33,897 33,897 41,161 41,161 41,161 41,161 -16.33%
Div Payout % 38.03% 39.99% 40.10% 38.94% 39.04% 38.80% 39.36% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 733,635 733,635 719,108 694,895 690,053 690,053 697,317 3.43%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,124 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 37.40% 37.21% 36.91% 43.68% 43.45% 44.49% 45.73% -
ROE 11.28% 11.55% 11.76% 15.21% 15.28% 15.37% 15.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 91.93 94.62 95.21 100.69 100.98 99.17 95.11 -2.23%
EPS 34.19 35.01 34.92 43.65 43.55 43.81 43.19 -14.38%
DPS 13.00 14.00 14.00 17.00 17.00 17.00 17.00 -16.33%
NAPS 3.03 3.03 2.97 2.87 2.85 2.85 2.88 3.43%
Adjusted Per Share Value based on latest NOSH - 242,124
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 91.93 94.62 95.21 100.69 100.98 99.17 95.12 -2.24%
EPS 34.19 35.01 34.92 43.65 43.55 43.81 43.19 -14.38%
DPS 13.00 14.00 14.00 17.00 17.00 17.00 17.00 -16.33%
NAPS 3.03 3.03 2.97 2.87 2.85 2.85 2.88 3.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.96 2.92 2.93 2.90 2.94 3.30 3.14 -
P/RPS 3.22 3.09 3.08 2.88 2.91 3.33 3.30 -1.61%
P/EPS 8.66 8.34 8.39 6.64 6.75 7.53 7.27 12.33%
EY 11.55 11.99 11.92 15.05 14.81 13.28 13.75 -10.94%
DY 4.39 4.79 4.78 5.86 5.78 5.15 5.41 -12.96%
P/NAPS 0.98 0.96 0.99 1.01 1.03 1.16 1.09 -6.82%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 24/08/16 26/05/16 25/02/16 25/11/15 26/08/15 27/05/15 -
Price 2.92 3.15 3.00 2.86 3.03 3.06 3.40 -
P/RPS 3.18 3.33 3.15 2.84 3.00 3.09 3.57 -7.40%
P/EPS 8.54 9.00 8.59 6.55 6.96 6.98 7.87 5.58%
EY 11.71 11.11 11.64 15.26 14.37 14.32 12.70 -5.25%
DY 4.45 4.44 4.67 5.94 5.61 5.56 5.00 -7.45%
P/NAPS 0.96 1.04 1.01 1.00 1.06 1.07 1.18 -12.81%

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