[SHL] YoY Annualized Quarter Result on 30-Jun-2023 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- -26.39%
YoY- 0.28%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 129,112 160,160 143,844 134,436 28,532 153,684 204,252 -7.35%
PBT 53,048 49,568 52,716 50,692 10,584 61,292 99,076 -9.87%
Tax -5,720 -8,956 -11,488 -7,728 -2,664 -9,536 -17,188 -16.74%
NP 47,328 40,612 41,228 42,964 7,920 51,756 81,888 -8.72%
-
NP to SH 46,968 39,900 39,788 38,960 6,100 47,088 69,904 -6.40%
-
Tax Rate 10.78% 18.07% 21.79% 15.25% 25.17% 15.56% 17.35% -
Total Cost 81,784 119,548 102,616 91,472 20,612 101,928 122,364 -6.48%
-
Net Worth 951,546 898,279 864,381 835,326 815,956 796,587 786,902 3.21%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 951,546 898,279 864,381 835,326 815,956 796,587 786,902 3.21%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 36.66% 25.36% 28.66% 31.96% 27.76% 33.68% 40.09% -
ROE 4.94% 4.44% 4.60% 4.66% 0.75% 5.91% 8.88% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 53.32 66.15 59.41 55.52 11.78 63.47 84.36 -7.35%
EPS 19.40 16.48 16.44 16.08 2.52 19.44 28.88 -6.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.71 3.57 3.45 3.37 3.29 3.25 3.21%
Adjusted Per Share Value based on latest NOSH - 242,123
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 53.32 66.15 59.41 55.52 11.78 63.47 84.36 -7.35%
EPS 19.40 16.48 16.44 16.08 2.52 19.44 28.88 -6.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.71 3.57 3.45 3.37 3.29 3.25 3.21%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.57 1.90 1.90 2.03 2.00 2.39 2.40 -
P/RPS 4.82 2.87 3.20 3.66 16.97 3.77 2.85 9.14%
P/EPS 13.25 11.53 11.56 12.62 79.38 12.29 8.31 8.07%
EY 7.55 8.67 8.65 7.93 1.26 8.14 12.03 -7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.51 0.53 0.59 0.59 0.73 0.74 -2.13%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 29/08/23 23/08/22 15/09/21 26/08/20 20/08/19 21/08/18 -
Price 2.80 2.10 1.96 2.06 1.98 2.42 2.60 -
P/RPS 5.25 3.17 3.30 3.71 16.80 3.81 3.08 9.28%
P/EPS 14.43 12.74 11.93 12.80 78.59 12.44 9.01 8.15%
EY 6.93 7.85 8.38 7.81 1.27 8.04 11.10 -7.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.57 0.55 0.60 0.59 0.74 0.80 -1.96%

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