[SHL] YoY Annualized Quarter Result on 30-Jun-2017 [#1]

Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -14.89%
YoY- -7.81%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 28,532 153,684 204,252 203,064 242,972 248,664 209,356 -28.24%
PBT 10,584 61,292 99,076 81,412 97,232 91,724 92,424 -30.29%
Tax -2,664 -9,536 -17,188 -11,068 -21,128 -16,288 -23,096 -30.20%
NP 7,920 51,756 81,888 70,344 76,104 75,436 69,328 -30.31%
-
NP to SH 6,100 47,088 69,904 69,776 75,684 74,812 68,764 -33.19%
-
Tax Rate 25.17% 15.56% 17.35% 13.60% 21.73% 17.76% 24.99% -
Total Cost 20,612 101,928 122,364 132,720 166,868 173,228 140,028 -27.31%
-
Net Worth 815,956 796,587 786,902 767,533 733,635 690,053 595,625 5.38%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 815,956 796,587 786,902 767,533 733,635 690,053 595,625 5.38%
NOSH 242,123 242,123 242,123 242,124 242,124 242,124 242,124 -0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 27.76% 33.68% 40.09% 34.64% 31.32% 30.34% 33.11% -
ROE 0.75% 5.91% 8.88% 9.09% 10.32% 10.84% 11.54% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 11.78 63.47 84.36 83.87 100.35 102.70 86.47 -28.24%
EPS 2.52 19.44 28.88 28.80 31.24 30.88 28.40 -33.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.29 3.25 3.17 3.03 2.85 2.46 5.38%
Adjusted Per Share Value based on latest NOSH - 242,124
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 11.78 63.47 84.36 83.87 100.35 102.70 86.47 -28.24%
EPS 2.52 19.44 28.88 28.82 31.26 30.90 28.40 -33.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.29 3.25 3.17 3.03 2.85 2.46 5.38%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.00 2.39 2.40 2.80 2.92 3.30 2.22 -
P/RPS 16.97 3.77 2.85 3.34 2.91 3.21 2.57 36.93%
P/EPS 79.38 12.29 8.31 9.72 9.34 10.68 7.82 47.09%
EY 1.26 8.14 12.03 10.29 10.70 9.36 12.79 -32.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.73 0.74 0.88 0.96 1.16 0.90 -6.78%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 20/08/19 21/08/18 22/08/17 24/08/16 26/08/15 27/08/14 -
Price 1.98 2.42 2.60 2.86 3.15 3.06 3.14 -
P/RPS 16.80 3.81 3.08 3.41 3.14 2.98 3.63 29.06%
P/EPS 78.59 12.44 9.01 9.92 10.08 9.90 11.06 38.61%
EY 1.27 8.04 11.10 10.08 9.92 10.10 9.04 -27.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.74 0.80 0.90 1.04 1.07 1.28 -12.09%

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