Highlights

[SHL] QoQ Quarter Result on 2020-06-30 [#1]

Stock [SHL]: SHL CONSOLIDATED BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     -85.23%    YoY -     -87.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 7,133 26,763 33,924 39,011 38,421 32,027 42,773 -69.74%
  QoQ % -73.35% -21.11% -13.04% 1.54% 19.96% -25.12% -
  Horiz. % 16.68% 62.57% 79.31% 91.20% 89.83% 74.88% 100.00%
PBT 2,646 16,397 17,660 15,582 15,323 13,827 19,360 -73.50%
  QoQ % -83.86% -7.15% 13.34% 1.69% 10.82% -28.58% -
  Horiz. % 13.67% 84.70% 91.22% 80.49% 79.15% 71.42% 100.00%
Tax -666 -5,365 -6,477 -4,905 -2,384 1,258 -3,136 -64.44%
  QoQ % 87.59% 17.17% -32.05% -105.75% -289.51% 140.11% -
  Horiz. % 21.24% 171.08% 206.54% 156.41% 76.02% -40.11% 100.00%
NP 1,980 11,032 11,183 10,677 12,939 15,085 16,224 -75.43%
  QoQ % -82.05% -1.35% 4.74% -17.48% -14.23% -7.02% -
  Horiz. % 12.20% 68.00% 68.93% 65.81% 79.75% 92.98% 100.00%
NP to SH 1,525 10,328 9,443 10,246 11,772 13,279 14,766 -78.02%
  QoQ % -85.23% 9.37% -7.84% -12.96% -11.35% -10.07% -
  Horiz. % 10.33% 69.94% 63.95% 69.39% 79.72% 89.93% 100.00%
Tax Rate 25.17 % 32.72 % 36.68 % 31.48 % 15.56 % -9.10 % 16.20 % 34.18%
  QoQ % -23.07% -10.80% 16.52% 102.31% 270.99% -156.17% -
  Horiz. % 155.37% 201.98% 226.42% 194.32% 96.05% -56.17% 100.00%
Total Cost 5,153 15,731 22,741 28,334 25,482 16,942 26,549 -66.51%
  QoQ % -67.24% -30.83% -19.74% 11.19% 50.41% -36.19% -
  Horiz. % 19.41% 59.25% 85.66% 106.72% 95.98% 63.81% 100.00%
Net Worth 815,956 830,484 796,587 806,271 796,587 813,535 799,008 1.41%
  QoQ % -1.75% 4.26% -1.20% 1.22% -2.08% 1.82% -
  Horiz. % 102.12% 103.94% 99.70% 100.91% 99.70% 101.82% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 16,948 - - - 19,369 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.50% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 164.10 % - % - % - % 145.87 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.50% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 815,956 830,484 796,587 806,271 796,587 813,535 799,008 1.41%
  QoQ % -1.75% 4.26% -1.20% 1.22% -2.08% 1.82% -
  Horiz. % 102.12% 103.94% 99.70% 100.91% 99.70% 101.82% 100.00%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 -
  QoQ % 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%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 27.76 % 41.22 % 32.96 % 27.37 % 33.68 % 47.10 % 37.93 % -18.80%
  QoQ % -32.65% 25.06% 20.42% -18.74% -28.49% 24.18% -
  Horiz. % 73.19% 108.67% 86.90% 72.16% 88.80% 124.18% 100.00%
ROE 0.19 % 1.24 % 1.19 % 1.27 % 1.48 % 1.63 % 1.85 % -78.10%
  QoQ % -84.68% 4.20% -6.30% -14.19% -9.20% -11.89% -
  Horiz. % 10.27% 67.03% 64.32% 68.65% 80.00% 88.11% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.95 11.05 14.01 16.11 15.87 13.23 17.67 -69.71%
  QoQ % -73.30% -21.13% -13.04% 1.51% 19.95% -25.13% -
  Horiz. % 16.69% 62.54% 79.29% 91.17% 89.81% 74.87% 100.00%
EPS 0.63 4.27 3.90 4.23 4.86 5.48 6.10 -78.02%
  QoQ % -85.25% 9.49% -7.80% -12.96% -11.31% -10.16% -
  Horiz. % 10.33% 70.00% 63.93% 69.34% 79.67% 89.84% 100.00%
DPS 0.00 7.00 0.00 0.00 0.00 8.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.50% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.3700 3.4300 3.2900 3.3300 3.2900 3.3600 3.3000 1.41%
  QoQ % -1.75% 4.26% -1.20% 1.22% -2.08% 1.82% -
  Horiz. % 102.12% 103.94% 99.70% 100.91% 99.70% 101.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 242,123
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.95 11.05 14.01 16.11 15.87 13.23 17.67 -69.71%
  QoQ % -73.30% -21.13% -13.04% 1.51% 19.95% -25.13% -
  Horiz. % 16.69% 62.54% 79.29% 91.17% 89.81% 74.87% 100.00%
EPS 0.63 4.27 3.90 4.23 4.86 5.48 6.10 -78.02%
  QoQ % -85.25% 9.49% -7.80% -12.96% -11.31% -10.16% -
  Horiz. % 10.33% 70.00% 63.93% 69.34% 79.67% 89.84% 100.00%
DPS 0.00 7.00 0.00 0.00 0.00 8.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.50% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.3700 3.4300 3.2900 3.3300 3.2900 3.3600 3.3000 1.41%
  QoQ % -1.75% 4.26% -1.20% 1.22% -2.08% 1.82% -
  Horiz. % 102.12% 103.94% 99.70% 100.91% 99.70% 101.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.0000 1.8800 2.3200 2.3100 2.3900 2.4000 2.1800 -
P/RPS 67.89 17.01 16.56 14.34 15.06 18.14 12.34 211.97%
  QoQ % 299.12% 2.72% 15.48% -4.78% -16.98% 47.00% -
  Horiz. % 550.16% 137.84% 134.20% 116.21% 122.04% 147.00% 100.00%
P/EPS 317.54 44.07 59.49 54.59 49.16 43.76 35.75 329.46%
  QoQ % 620.54% -25.92% 8.98% 11.05% 12.34% 22.41% -
  Horiz. % 888.22% 123.27% 166.41% 152.70% 137.51% 122.41% 100.00%
EY 0.31 2.27 1.68 1.83 2.03 2.29 2.80 -76.97%
  QoQ % -86.34% 35.12% -8.20% -9.85% -11.35% -18.21% -
  Horiz. % 11.07% 81.07% 60.00% 65.36% 72.50% 81.79% 100.00%
DY 0.00 3.72 0.00 0.00 0.00 3.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.71% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.59 0.55 0.71 0.69 0.73 0.71 0.66 -7.21%
  QoQ % 7.27% -22.54% 2.90% -5.48% 2.82% 7.58% -
  Horiz. % 89.39% 83.33% 107.58% 104.55% 110.61% 107.58% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 24/06/20 26/02/20 27/11/19 20/08/19 29/05/19 20/02/19 -
Price 1.9800 1.9400 2.2500 2.2700 2.4200 2.3300 2.3900 -
P/RPS 67.21 17.55 16.06 14.09 15.25 17.61 13.53 191.42%
  QoQ % 282.96% 9.28% 13.98% -7.61% -13.40% 30.16% -
  Horiz. % 496.75% 129.71% 118.70% 104.14% 112.71% 130.16% 100.00%
P/EPS 314.36 45.48 57.69 53.64 49.77 42.48 39.19 301.22%
  QoQ % 591.20% -21.16% 7.55% 7.78% 17.16% 8.40% -
  Horiz. % 802.14% 116.05% 147.21% 136.87% 127.00% 108.40% 100.00%
EY 0.32 2.20 1.73 1.86 2.01 2.35 2.55 -74.97%
  QoQ % -85.45% 27.17% -6.99% -7.46% -14.47% -7.84% -
  Horiz. % 12.55% 86.27% 67.84% 72.94% 78.82% 92.16% 100.00%
DY 0.00 3.61 0.00 0.00 0.00 3.43 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.25% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.59 0.57 0.68 0.68 0.74 0.69 0.72 -12.44%
  QoQ % 3.51% -16.18% 0.00% -8.11% 7.25% -4.17% -
  Horiz. % 81.94% 79.17% 94.44% 94.44% 102.78% 95.83% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS