[SHL] QoQ Annualized Quarter Result on 30-Jun-2019 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -25.55%
YoY- -32.64%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 138,119 148,474 154,864 153,684 171,210 185,577 192,820 -19.92%
PBT 64,962 64,753 61,810 61,292 81,702 90,500 97,030 -23.45%
Tax -19,131 -18,354 -14,578 -9,536 -10,970 -16,304 -18,184 3.43%
NP 45,831 46,398 47,232 51,756 70,732 74,196 78,846 -30.32%
-
NP to SH 41,789 41,948 44,036 47,088 63,247 66,624 70,404 -29.34%
-
Tax Rate 29.45% 28.34% 23.59% 15.56% 13.43% 18.02% 18.74% -
Total Cost 92,288 102,076 107,632 101,928 100,478 111,381 113,974 -13.11%
-
Net Worth 830,484 796,587 806,271 796,587 813,535 799,008 803,850 2.19%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 16,948 - - - 19,369 - - -
Div Payout % 40.56% - - - 30.63% - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 830,484 796,587 806,271 796,587 813,535 799,008 803,850 2.19%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 33.18% 31.25% 30.50% 33.68% 41.31% 39.98% 40.89% -
ROE 5.03% 5.27% 5.46% 5.91% 7.77% 8.34% 8.76% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 57.04 61.32 63.96 63.47 70.71 76.65 79.64 -19.93%
EPS 17.26 17.32 18.18 19.44 26.12 27.52 29.08 -29.35%
DPS 7.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.43 3.29 3.33 3.29 3.36 3.30 3.32 2.19%
Adjusted Per Share Value based on latest NOSH - 242,123
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 57.04 61.32 63.96 63.47 70.71 76.65 79.64 -19.93%
EPS 17.26 17.32 18.18 19.44 26.12 27.52 29.08 -29.35%
DPS 7.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.43 3.29 3.33 3.29 3.36 3.30 3.32 2.19%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.88 2.32 2.31 2.39 2.40 2.18 2.53 -
P/RPS 3.30 3.78 3.61 3.77 3.39 2.84 3.18 2.49%
P/EPS 10.89 13.39 12.70 12.29 9.19 7.92 8.70 16.13%
EY 9.18 7.47 7.87 8.14 10.88 12.62 11.49 -13.88%
DY 3.72 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.55 0.71 0.69 0.73 0.71 0.66 0.76 -19.37%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 24/06/20 26/02/20 27/11/19 20/08/19 29/05/19 20/02/19 28/11/18 -
Price 1.94 2.25 2.27 2.42 2.33 2.39 2.31 -
P/RPS 3.40 3.67 3.55 3.81 3.30 3.12 2.90 11.17%
P/EPS 11.24 12.99 12.48 12.44 8.92 8.69 7.94 26.04%
EY 8.90 7.70 8.01 8.04 11.21 11.51 12.59 -20.62%
DY 3.61 0.00 0.00 0.00 3.43 0.00 0.00 -
P/NAPS 0.57 0.68 0.68 0.74 0.69 0.72 0.70 -12.78%

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