[SHL] QoQ TTM Result on 31-Dec-2017 [#3]

Stock

[SHL] SHL CONSOLIDATED BHD

Announcement Date

27-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Dec-2017 [#3]

Profit Trend

QoQ- -5.15%

YoY- -4.86%

Quarter Report

SHL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	176,042	180,837	180,540	176,152	189,180	193,056	203,033	-9.06%
YoY %	-2.65%	0.16%	2.49%	-6.89%	-2.01%	-4.91%	-	-
Horiz. %	86.71%	89.07%	88.92%	86.76%	93.18%	95.09%	100.00%	-
PBT	90,079	87,571	83,155	92,859	97,469	98,334	102,289	-8.11%
YoY %	2.86%	5.31%	-10.45%	-4.73%	-0.88%	-3.87%	-	-
Horiz. %	88.06%	85.61%	81.29%	90.78%	95.29%	96.13%	100.00%	-
Tax	-15,857	-14,373	-12,843	-15,544	-16,126	-17,347	-19,862	-13.92%
YoY %	-10.32%	-11.91%	17.38%	3.61%	7.04%	12.66%	-	-
Horiz. %	79.84%	72.36%	64.66%	78.26%	81.19%	87.34%	100.00%	-
NP	74,222	73,198	70,312	77,315	81,343	80,987	82,427	-6.74%
YoY %	1.40%	4.10%	-9.06%	-4.95%	0.44%	-1.75%	-	-
Horiz. %	90.05%	88.80%	85.30%	93.80%	98.68%	98.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,729	69,754	69,722	76,663	80,823	80,505	81,982	-10.22%
YoY %	-0.04%	0.05%	-9.05%	-5.15%	0.40%	-1.80%	-	-
Horiz. %	85.05%	85.08%	85.05%	93.51%	98.59%	98.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.60%	16.41%	15.44%	16.74%	16.54%	17.64%	19.42%	-
YoY %	7.25%	6.28%	-7.77%	1.21%	-6.24%	-9.17%	-	-
Horiz. %	90.63%	84.50%	79.51%	86.20%	85.17%	90.83%	100.00%	-
Total Cost	101,820	107,639	110,228	98,837	107,837	112,069	120,606	-10.66%
YoY %	-5.41%	-2.35%	11.53%	-8.35%	-3.78%	-7.08%	-	-
Horiz. %	84.42%	89.25%	91.40%	81.95%	89.41%	92.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	803,850	786,902	791,745	772,375	769,954	767,533	750,584	4.67%
YoY %	2.15%	-0.61%	2.51%	0.31%	0.32%	2.26%	-	-
Horiz. %	107.10%	104.84%	105.48%	102.90%	102.58%	102.26%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	19,369	19,369	19,369	33,897	14,527	29,054	29,054	-23.66%
YoY %	0.00%	0.00%	-42.86%	133.34%	-50.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	116.67%	50.00%	100.00%	100.00%	-
Div Payout %	27.78%	27.77%	27.78%	44.22%	17.97%	36.09%	35.44%	-
YoY %	0.04%	-0.04%	-37.18%	146.08%	-50.21%	1.83%	-	-
Horiz. %	78.39%	78.36%	78.39%	124.77%	50.71%	101.83%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	803,850	786,902	791,745	772,375	769,954	767,533	750,584	4.67%
YoY %	2.15%	-0.61%	2.51%	0.31%	0.32%	2.26%	-	-
Horiz. %	107.10%	104.84%	105.48%	102.90%	102.58%	102.26%	100.00%	-
NOSH	242,123	242,123	242,124	242,124	242,124	242,124	242,124	-0.00%
YoY %	0.00%	-0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	42.16%	40.48%	38.95%	43.89%	43.00%	41.95%	40.60%	-
YoY %	4.15%	3.93%	-11.26%	2.07%	2.50%	3.33%	-	-
Horiz. %	103.84%	99.70%	95.94%	108.10%	105.91%	103.33%	100.00%	-
ROE	8.67%	8.86%	8.81%	9.93%	10.50%	10.49%	10.92%	-
YoY %	-2.14%	0.57%	-11.28%	-5.43%	0.10%	-3.94%	-	-
Horiz. %	79.40%	81.14%	80.68%	90.93%	96.15%	96.06%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	72.71	74.69	74.57	72.75	78.13	79.73	83.85	-9.05%
YoY %	-2.65%	0.16%	2.50%	-6.89%	-2.01%	-4.91%	-	-
Horiz. %	86.71%	89.08%	88.93%	86.76%	93.18%	95.09%	100.00%	-
EPS	28.80	28.81	28.80	31.66	33.38	33.25	33.86	-10.21%
YoY %	-0.03%	0.03%	-9.03%	-5.15%	0.39%	-1.80%	-	-
Horiz. %	85.06%	85.09%	85.06%	93.50%	98.58%	98.20%	100.00%	-
DPS	8.00	8.00	8.00	14.00	6.00	12.00	12.00	-23.66%
YoY %	0.00%	0.00%	-42.86%	133.33%	-50.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	116.67%	50.00%	100.00%	100.00%	-
NAPS	3.32	3.25	3.27	3.19	3.18	3.17	3.10	4.67%
YoY %	2.15%	-0.61%	2.51%	0.31%	0.32%	2.26%	-	-
Horiz. %	107.10%	104.84%	105.48%	102.90%	102.58%	102.26%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 242,124
RPS	72.71	74.69	74.57	72.75	78.13	79.73	83.86	-9.06%
YoY %	-2.65%	0.16%	2.50%	-6.89%	-2.01%	-4.92%	-	-
Horiz. %	86.70%	89.07%	88.92%	86.75%	93.17%	95.08%	100.00%	-
EPS	28.80	28.81	28.80	31.66	33.38	33.25	33.86	-10.21%
YoY %	-0.03%	0.03%	-9.03%	-5.15%	0.39%	-1.80%	-	-
Horiz. %	85.06%	85.09%	85.06%	93.50%	98.58%	98.20%	100.00%	-
DPS	8.00	8.00	8.00	14.00	6.00	12.00	12.00	-23.66%
YoY %	0.00%	0.00%	-42.86%	133.33%	-50.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	116.67%	50.00%	100.00%	100.00%	-
NAPS	3.32	3.25	3.27	3.19	3.18	3.17	3.10	4.67%
YoY %	2.15%	-0.61%	2.51%	0.31%	0.32%	2.26%	-	-
Horiz. %	107.10%	104.84%	105.48%	102.90%	102.58%	102.26%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	2.53	2.40	2.52	2.70	2.84	2.80	2.84	-
P/RPS	3.48	3.21	3.38	3.71	3.63	3.51	3.39	1.76%
YoY %	8.41%	-5.03%	-8.89%	2.20%	3.42%	3.54%	-	-
Horiz. %	102.65%	94.69%	99.71%	109.44%	107.08%	103.54%	100.00%	-
P/EPS	8.79	8.33	8.75	8.53	8.51	8.42	8.39	3.15%
YoY %	5.52%	-4.80%	2.58%	0.24%	1.07%	0.36%	-	-
Horiz. %	104.77%	99.28%	104.29%	101.67%	101.43%	100.36%	100.00%	-
EY	11.38	12.00	11.43	11.73	11.75	11.87	11.92	-3.04%
YoY %	-5.17%	4.99%	-2.56%	-0.17%	-1.01%	-0.42%	-	-
Horiz. %	95.47%	100.67%	95.89%	98.41%	98.57%	99.58%	100.00%	-
DY	3.16	3.33	3.17	5.19	2.11	4.29	4.23	-17.65%
YoY %	-5.11%	5.05%	-38.92%	145.97%	-50.82%	1.42%	-	-
Horiz. %	74.70%	78.72%	74.94%	122.70%	49.88%	101.42%	100.00%	-
P/NAPS	0.76	0.74	0.77	0.85	0.89	0.88	0.92	-11.94%
YoY %	2.70%	-3.90%	-9.41%	-4.49%	1.14%	-4.35%	-	-
Horiz. %	82.61%	80.43%	83.70%	92.39%	96.74%	95.65%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	28/11/18	21/08/18	30/05/18	27/02/18	29/11/17	22/08/17	31/05/17	-
Price	2.31	2.60	2.46	2.62	2.77	2.86	2.83	-
P/RPS	3.18	3.48	3.30	3.60	3.55	3.59	3.37	-3.79%
YoY %	-8.62%	5.45%	-8.33%	1.41%	-1.11%	6.53%	-	-
Horiz. %	94.36%	103.26%	97.92%	106.82%	105.34%	106.53%	100.00%	-
P/EPS	8.02	9.02	8.54	8.27	8.30	8.60	8.36	-2.72%
YoY %	-11.09%	5.62%	3.26%	-0.36%	-3.49%	2.87%	-	-
Horiz. %	95.93%	107.89%	102.15%	98.92%	99.28%	102.87%	100.00%	-
EY	12.47	11.08	11.71	12.09	12.05	11.63	11.96	2.82%
YoY %	12.55%	-5.38%	-3.14%	0.33%	3.61%	-2.76%	-	-
Horiz. %	104.26%	92.64%	97.91%	101.09%	100.75%	97.24%	100.00%	-
DY	3.46	3.08	3.25	5.34	2.17	4.20	4.24	-12.66%
YoY %	12.34%	-5.23%	-39.14%	146.08%	-48.33%	-0.94%	-	-
Horiz. %	81.60%	72.64%	76.65%	125.94%	51.18%	99.06%	100.00%	-
P/NAPS	0.70	0.80	0.75	0.82	0.87	0.90	0.91	-16.03%
YoY %	-12.50%	6.67%	-8.54%	-5.75%	-3.33%	-1.10%	-	-
Horiz. %	76.92%	87.91%	82.42%	90.11%	95.60%	98.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos