[SHL] YoY Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 6.95%
YoY- -3.03%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 138,119 171,210 180,540 203,033 230,521 230,296 204,930 -6.35%
PBT 64,962 81,702 83,155 102,289 97,275 124,057 74,530 -2.26%
Tax -19,131 -10,970 -12,843 -19,862 -12,185 -18,749 -18,225 0.81%
NP 45,831 70,732 70,312 82,427 85,090 105,308 56,305 -3.36%
-
NP to SH 41,789 63,247 69,722 81,982 84,540 104,569 55,819 -4.70%
-
Tax Rate 29.45% 13.43% 15.44% 19.42% 12.53% 15.11% 24.45% -
Total Cost 92,288 100,478 110,228 120,606 145,431 124,988 148,625 -7.62%
-
Net Worth 830,484 813,535 791,745 750,584 719,108 697,317 593,203 5.76%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 16,948 19,369 19,369 29,054 33,897 41,161 33,897 -10.90%
Div Payout % 40.56% 30.63% 27.78% 35.44% 40.10% 39.36% 60.73% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 830,484 813,535 791,745 750,584 719,108 697,317 593,203 5.76%
NOSH 242,123 242,123 242,124 242,124 242,124 242,124 242,124 -0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 33.18% 41.31% 38.95% 40.60% 36.91% 45.73% 27.48% -
ROE 5.03% 7.77% 8.81% 10.92% 11.76% 15.00% 9.41% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 57.04 70.71 74.57 83.85 95.21 95.11 84.64 -6.36%
EPS 17.26 26.12 28.80 33.86 34.92 43.19 23.05 -4.70%
DPS 7.00 8.00 8.00 12.00 14.00 17.00 14.00 -10.90%
NAPS 3.43 3.36 3.27 3.10 2.97 2.88 2.45 5.76%
Adjusted Per Share Value based on latest NOSH - 242,124
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 57.04 70.71 74.57 83.86 95.21 95.12 84.64 -6.36%
EPS 17.26 26.12 28.80 33.86 34.92 43.19 23.05 -4.70%
DPS 7.00 8.00 8.00 12.00 14.00 17.00 14.00 -10.90%
NAPS 3.43 3.36 3.27 3.10 2.97 2.88 2.45 5.76%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.88 2.40 2.52 2.84 2.93 3.14 2.15 -
P/RPS 3.30 3.39 3.38 3.39 3.08 3.30 2.54 4.45%
P/EPS 10.89 9.19 8.75 8.39 8.39 7.27 9.33 2.60%
EY 9.18 10.88 11.43 11.92 11.92 13.75 10.72 -2.54%
DY 3.72 3.33 3.17 4.23 4.78 5.41 6.51 -8.89%
P/NAPS 0.55 0.71 0.77 0.92 0.99 1.09 0.88 -7.52%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 24/06/20 29/05/19 30/05/18 31/05/17 26/05/16 27/05/15 28/05/14 -
Price 1.94 2.33 2.46 2.83 3.00 3.40 2.30 -
P/RPS 3.40 3.30 3.30 3.37 3.15 3.57 2.72 3.78%
P/EPS 11.24 8.92 8.54 8.36 8.59 7.87 9.98 1.99%
EY 8.90 11.21 11.71 11.96 11.64 12.70 10.02 -1.95%
DY 3.61 3.43 3.25 4.24 4.67 5.00 6.09 -8.33%
P/NAPS 0.57 0.69 0.75 0.91 1.01 1.18 0.94 -7.99%

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