Highlights

[SHL] YoY Quarter Result on 2018-09-30 [#2]

Stock [SHL]: SHL CONSOLIDATED BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     1.43%    YoY -     -0.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 39,011 45,347 50,142 54,018 60,535 56,168 55,859 -5.81%
  YoY % -13.97% -9.56% -7.18% -10.77% 7.77% 0.55% -
  Horiz. % 69.84% 81.18% 89.77% 96.70% 108.37% 100.55% 100.00%
PBT 15,582 23,746 21,238 22,103 23,656 26,640 19,556 -3.71%
  YoY % -34.38% 11.81% -3.91% -6.56% -11.20% 36.22% -
  Horiz. % 79.68% 121.43% 108.60% 113.02% 120.97% 136.22% 100.00%
Tax -4,905 -4,795 -3,311 -4,532 -4,082 -6,455 -4,872 0.11%
  YoY % -2.29% -44.82% 26.94% -11.02% 36.76% -32.49% -
  Horiz. % 100.68% 98.42% 67.96% 93.02% 83.78% 132.49% 100.00%
NP 10,677 18,951 17,927 17,571 19,574 20,185 14,684 -5.17%
  YoY % -43.66% 5.71% 2.03% -10.23% -3.03% 37.46% -
  Horiz. % 72.71% 129.06% 122.09% 119.66% 133.30% 137.46% 100.00%
NP to SH 10,246 17,726 17,751 17,433 19,420 20,060 14,560 -5.69%
  YoY % -42.20% -0.14% 1.82% -10.23% -3.19% 37.77% -
  Horiz. % 70.37% 121.74% 121.92% 119.73% 133.38% 137.77% 100.00%
Tax Rate 31.48 % 20.19 % 15.59 % 20.50 % 17.26 % 24.23 % 24.91 % 3.98%
  YoY % 55.92% 29.51% -23.95% 18.77% -28.77% -2.73% -
  Horiz. % 126.37% 81.05% 62.59% 82.30% 69.29% 97.27% 100.00%
Total Cost 28,334 26,396 32,215 36,447 40,961 35,983 41,175 -6.04%
  YoY % 7.34% -18.06% -11.61% -11.02% 13.83% -12.61% -
  Horiz. % 68.81% 64.11% 78.24% 88.52% 99.48% 87.39% 100.00%
Net Worth 806,271 803,850 769,954 733,635 690,053 602,888 581,097 5.61%
  YoY % 0.30% 4.40% 4.95% 6.32% 14.46% 3.75% -
  Horiz. % 138.75% 138.33% 132.50% 126.25% 118.75% 103.75% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - 14,527 16,948 16,948 16,948 -
  YoY % 0.00% 0.00% 0.00% -14.29% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 85.71% 100.00% 100.00% 100.00%
Div Payout % - % - % - % 83.33 % 87.27 % 84.49 % 116.41 % -
  YoY % 0.00% 0.00% 0.00% -4.51% 3.29% -27.42% -
  Horiz. % 0.00% 0.00% 0.00% 71.58% 74.97% 72.58% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 806,271 803,850 769,954 733,635 690,053 602,888 581,097 5.61%
  YoY % 0.30% 4.40% 4.95% 6.32% 14.46% 3.75% -
  Horiz. % 138.75% 138.33% 132.50% 126.25% 118.75% 103.75% 100.00%
NOSH 242,123 242,123 242,124 242,124 242,124 242,124 242,124 -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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 27.37 % 41.79 % 35.75 % 32.53 % 32.34 % 35.94 % 26.29 % 0.67%
  YoY % -34.51% 16.90% 9.90% 0.59% -10.02% 36.71% -
  Horiz. % 104.11% 158.96% 135.98% 123.74% 123.01% 136.71% 100.00%
ROE 1.27 % 2.21 % 2.31 % 2.38 % 2.81 % 3.33 % 2.51 % -10.73%
  YoY % -42.53% -4.33% -2.94% -15.30% -15.62% 32.67% -
  Horiz. % 50.60% 88.05% 92.03% 94.82% 111.95% 132.67% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 16.11 18.73 20.71 22.31 25.00 23.20 23.07 -5.81%
  YoY % -13.99% -9.56% -7.17% -10.76% 7.76% 0.56% -
  Horiz. % 69.83% 81.19% 89.77% 96.71% 108.37% 100.56% 100.00%
EPS 4.23 7.32 7.33 7.20 8.02 8.29 6.01 -5.68%
  YoY % -42.21% -0.14% 1.81% -10.22% -3.26% 37.94% -
  Horiz. % 70.38% 121.80% 121.96% 119.80% 133.44% 137.94% 100.00%
DPS 0.00 0.00 0.00 6.00 7.00 7.00 7.00 -
  YoY % 0.00% 0.00% 0.00% -14.29% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 85.71% 100.00% 100.00% 100.00%
NAPS 3.3300 3.3200 3.1800 3.0300 2.8500 2.4900 2.4000 5.61%
  YoY % 0.30% 4.40% 4.95% 6.32% 14.46% 3.75% -
  Horiz. % 138.75% 138.33% 132.50% 126.25% 118.75% 103.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 242,123
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 16.11 18.73 20.71 22.31 25.00 23.20 23.07 -5.81%
  YoY % -13.99% -9.56% -7.17% -10.76% 7.76% 0.56% -
  Horiz. % 69.83% 81.19% 89.77% 96.71% 108.37% 100.56% 100.00%
EPS 4.23 7.32 7.33 7.20 8.02 8.29 6.01 -5.68%
  YoY % -42.21% -0.14% 1.81% -10.22% -3.26% 37.94% -
  Horiz. % 70.38% 121.80% 121.96% 119.80% 133.44% 137.94% 100.00%
DPS 0.00 0.00 0.00 6.00 7.00 7.00 7.00 -
  YoY % 0.00% 0.00% 0.00% -14.29% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 85.71% 100.00% 100.00% 100.00%
NAPS 3.3300 3.3200 3.1800 3.0300 2.8500 2.4900 2.4000 5.61%
  YoY % 0.30% 4.40% 4.95% 6.32% 14.46% 3.75% -
  Horiz. % 138.75% 138.33% 132.50% 126.25% 118.75% 103.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.3100 2.5300 2.8400 2.9600 2.9400 3.6100 1.9900 -
P/RPS 14.34 13.51 13.71 13.27 11.76 15.56 8.63 8.83%
  YoY % 6.14% -1.46% 3.32% 12.84% -24.42% 80.30% -
  Horiz. % 166.16% 156.55% 158.86% 153.77% 136.27% 180.30% 100.00%
P/EPS 54.59 34.56 38.74 41.11 36.66 43.57 33.09 8.70%
  YoY % 57.96% -10.79% -5.77% 12.14% -15.86% 31.67% -
  Horiz. % 164.97% 104.44% 117.07% 124.24% 110.79% 131.67% 100.00%
EY 1.83 2.89 2.58 2.43 2.73 2.30 3.02 -8.01%
  YoY % -36.68% 12.02% 6.17% -10.99% 18.70% -23.84% -
  Horiz. % 60.60% 95.70% 85.43% 80.46% 90.40% 76.16% 100.00%
DY 0.00 0.00 0.00 2.03 2.38 1.94 3.52 -
  YoY % 0.00% 0.00% 0.00% -14.71% 22.68% -44.89% -
  Horiz. % 0.00% 0.00% 0.00% 57.67% 67.61% 55.11% 100.00%
P/NAPS 0.69 0.76 0.89 0.98 1.03 1.45 0.83 -3.03%
  YoY % -9.21% -14.61% -9.18% -4.85% -28.97% 74.70% -
  Horiz. % 83.13% 91.57% 107.23% 118.07% 124.10% 174.70% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 28/11/18 29/11/17 24/11/16 25/11/15 26/11/14 21/11/13 -
Price 2.2700 2.3100 2.7700 2.9200 3.0300 3.6300 2.1100 -
P/RPS 14.09 12.33 13.38 13.09 12.12 15.65 9.15 7.46%
  YoY % 14.27% -7.85% 2.22% 8.00% -22.56% 71.04% -
  Horiz. % 153.99% 134.75% 146.23% 143.06% 132.46% 171.04% 100.00%
P/EPS 53.64 31.55 37.78 40.56 37.78 43.81 35.09 7.33%
  YoY % 70.02% -16.49% -6.85% 7.36% -13.76% 24.85% -
  Horiz. % 152.86% 89.91% 107.67% 115.59% 107.67% 124.85% 100.00%
EY 1.86 3.17 2.65 2.47 2.65 2.28 2.85 -6.86%
  YoY % -41.32% 19.62% 7.29% -6.79% 16.23% -20.00% -
  Horiz. % 65.26% 111.23% 92.98% 86.67% 92.98% 80.00% 100.00%
DY 0.00 0.00 0.00 2.05 2.31 1.93 3.32 -
  YoY % 0.00% 0.00% 0.00% -11.26% 19.69% -41.87% -
  Horiz. % 0.00% 0.00% 0.00% 61.75% 69.58% 58.13% 100.00%
P/NAPS 0.68 0.70 0.87 0.96 1.06 1.46 0.88 -4.20%
  YoY % -2.86% -19.54% -9.37% -9.43% -27.40% 65.91% -
  Horiz. % 77.27% 79.55% 98.86% 109.09% 120.45% 165.91% 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.
 


 

286  257  537  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.055+0.005 
 ISTONE 0.24+0.015 
 MTOUCHE 0.18-0.01 
 XDL 0.175+0.015 
 PERDANA 0.465-0.015 
 EKOVEST 0.74+0.005 
 PWRWELL 0.38+0.005 
 HSI-H8T 0.46+0.025 
 PA 0.0650.00 
Partners & Brokers