Highlights

[SHL] YoY 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?  YoY % Horiz. %

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 7,133 38,421 51,063 50,766 60,743 62,166 52,339 -28.24%
  YoY % -81.43% -24.76% 0.59% -16.42% -2.29% 18.78% -
  Horiz. % 13.63% 73.41% 97.56% 96.99% 116.06% 118.78% 100.00%
PBT 2,646 15,323 24,769 20,353 24,308 22,931 23,106 -30.29%
  YoY % -82.73% -38.14% 21.70% -16.27% 6.00% -0.76% -
  Horiz. % 11.45% 66.32% 107.20% 88.09% 105.20% 99.24% 100.00%
Tax -666 -2,384 -4,297 -2,767 -5,282 -4,072 -5,774 -30.21%
  YoY % 72.06% 44.52% -55.29% 47.61% -29.72% 29.48% -
  Horiz. % 11.53% 41.29% 74.42% 47.92% 91.48% 70.52% 100.00%
NP 1,980 12,939 20,472 17,586 19,026 18,859 17,332 -30.32%
  YoY % -84.70% -36.80% 16.41% -7.57% 0.89% 8.81% -
  Horiz. % 11.42% 74.65% 118.12% 101.47% 109.77% 108.81% 100.00%
NP to SH 1,525 11,772 17,476 17,444 18,921 18,703 17,191 -33.19%
  YoY % -87.05% -32.64% 0.18% -7.81% 1.17% 8.80% -
  Horiz. % 8.87% 68.48% 101.66% 101.47% 110.06% 108.80% 100.00%
Tax Rate 25.17 % 15.56 % 17.35 % 13.60 % 21.73 % 17.76 % 24.99 % 0.12%
  YoY % 61.76% -10.32% 27.57% -37.41% 22.35% -28.93% -
  Horiz. % 100.72% 62.26% 69.43% 54.42% 86.95% 71.07% 100.00%
Total Cost 5,153 25,482 30,591 33,180 41,717 43,307 35,007 -27.32%
  YoY % -79.78% -16.70% -7.80% -20.46% -3.67% 23.71% -
  Horiz. % 14.72% 72.79% 87.39% 94.78% 119.17% 123.71% 100.00%
Net Worth 815,956 796,587 786,902 767,533 733,635 690,053 595,625 5.38%
  YoY % 2.43% 1.23% 2.52% 4.62% 6.32% 15.85% -
  Horiz. % 136.99% 133.74% 132.11% 128.86% 123.17% 115.85% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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%
  YoY % 2.43% 1.23% 2.52% 4.62% 6.32% 15.85% -
  Horiz. % 136.99% 133.74% 132.11% 128.86% 123.17% 115.85% 100.00%
NOSH 242,123 242,123 242,123 242,124 242,124 242,124 242,124 -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%
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 % -2.89%
  YoY % -17.58% -15.99% 15.73% 10.60% 3.23% -8.37% -
  Horiz. % 83.84% 101.72% 121.08% 104.62% 94.59% 91.63% 100.00%
ROE 0.19 % 1.48 % 2.22 % 2.27 % 2.58 % 2.71 % 2.89 % -36.44%
  YoY % -87.16% -33.33% -2.20% -12.02% -4.80% -6.23% -
  Horiz. % 6.57% 51.21% 76.82% 78.55% 89.27% 93.77% 100.00%
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 2.95 15.87 21.09 20.97 25.09 25.68 21.62 -28.23%
  YoY % -81.41% -24.75% 0.57% -16.42% -2.30% 18.78% -
  Horiz. % 13.64% 73.40% 97.55% 96.99% 116.05% 118.78% 100.00%
EPS 0.63 4.86 7.22 7.20 7.81 7.72 7.10 -33.19%
  YoY % -87.04% -32.69% 0.28% -7.81% 1.17% 8.73% -
  Horiz. % 8.87% 68.45% 101.69% 101.41% 110.00% 108.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.3700 3.2900 3.2500 3.1700 3.0300 2.8500 2.4600 5.38%
  YoY % 2.43% 1.23% 2.52% 4.62% 6.32% 15.85% -
  Horiz. % 136.99% 133.74% 132.11% 128.86% 123.17% 115.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 242,123
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.95 15.87 21.09 20.97 25.09 25.68 21.62 -28.23%
  YoY % -81.41% -24.75% 0.57% -16.42% -2.30% 18.78% -
  Horiz. % 13.64% 73.40% 97.55% 96.99% 116.05% 118.78% 100.00%
EPS 0.63 4.86 7.22 7.20 7.81 7.72 7.10 -33.19%
  YoY % -87.04% -32.69% 0.28% -7.81% 1.17% 8.73% -
  Horiz. % 8.87% 68.45% 101.69% 101.41% 110.00% 108.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.3700 3.2900 3.2500 3.1700 3.0300 2.8500 2.4600 5.38%
  YoY % 2.43% 1.23% 2.52% 4.62% 6.32% 15.85% -
  Horiz. % 136.99% 133.74% 132.11% 128.86% 123.17% 115.85% 100.00%
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 2.0000 2.3900 2.4000 2.8000 2.9200 3.3000 2.2200 -
P/RPS 67.89 15.06 11.38 13.35 11.64 12.85 10.27 36.96%
  YoY % 350.80% 32.34% -14.76% 14.69% -9.42% 25.12% -
  Horiz. % 661.05% 146.64% 110.81% 129.99% 113.34% 125.12% 100.00%
P/EPS 317.54 49.16 33.25 38.86 37.37 42.72 31.27 47.10%
  YoY % 545.93% 47.85% -14.44% 3.99% -12.52% 36.62% -
  Horiz. % 1,015.48% 157.21% 106.33% 124.27% 119.51% 136.62% 100.00%
EY 0.31 2.03 3.01 2.57 2.68 2.34 3.20 -32.21%
  YoY % -84.73% -32.56% 17.12% -4.10% 14.53% -26.88% -
  Horiz. % 9.69% 63.44% 94.06% 80.31% 83.75% 73.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.73 0.74 0.88 0.96 1.16 0.90 -6.79%
  YoY % -19.18% -1.35% -15.91% -8.33% -17.24% 28.89% -
  Horiz. % 65.56% 81.11% 82.22% 97.78% 106.67% 128.89% 100.00%
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 1.9800 2.4200 2.6000 2.8600 3.1500 3.0600 3.1400 -
P/RPS 67.21 15.25 12.33 13.64 12.56 11.92 14.53 29.05%
  YoY % 340.72% 23.68% -9.60% 8.60% 5.37% -17.96% -
  Horiz. % 462.56% 104.96% 84.86% 93.87% 86.44% 82.04% 100.00%
P/EPS 314.36 49.77 36.02 39.70 40.31 39.61 44.22 38.62%
  YoY % 531.63% 38.17% -9.27% -1.51% 1.77% -10.43% -
  Horiz. % 710.90% 112.55% 81.46% 89.78% 91.16% 89.57% 100.00%
EY 0.32 2.01 2.78 2.52 2.48 2.52 2.26 -27.78%
  YoY % -84.08% -27.70% 10.32% 1.61% -1.59% 11.50% -
  Horiz. % 14.16% 88.94% 123.01% 111.50% 109.73% 111.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.74 0.80 0.90 1.04 1.07 1.28 -12.10%
  YoY % -20.27% -7.50% -11.11% -13.46% -2.80% -16.41% -
  Horiz. % 46.09% 57.81% 62.50% 70.31% 81.25% 83.59% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS