[SHL] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
15-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 66.02%
YoY- 538.69%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 197,834 152,838 134,770 134,436 96,355 83,718 62,804 115.03%
PBT 68,556 55,002 51,592 50,692 33,239 29,565 20,018 127.37%
Tax -14,880 -11,122 -6,544 -7,728 -6,488 -7,953 -4,990 107.31%
NP 53,676 43,880 45,048 42,964 26,751 21,612 15,028 133.84%
-
NP to SH 48,573 39,926 41,566 38,960 23,467 18,137 12,462 147.87%
-
Tax Rate 21.70% 20.22% 12.68% 15.25% 19.52% 26.90% 24.93% -
Total Cost 144,158 108,958 89,722 91,472 69,604 62,106 47,776 108.95%
-
Net Worth 854,696 835,326 845,011 835,326 825,641 815,956 820,799 2.73%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 854,696 835,326 845,011 835,326 825,641 815,956 820,799 2.73%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 27.13% 28.71% 33.43% 31.96% 27.76% 25.82% 23.93% -
ROE 5.68% 4.78% 4.92% 4.66% 2.84% 2.22% 1.52% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 81.71 63.12 55.66 55.52 39.80 34.58 25.94 115.03%
EPS 20.06 16.49 17.16 16.08 9.69 7.49 5.14 148.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.45 3.49 3.45 3.41 3.37 3.39 2.73%
Adjusted Per Share Value based on latest NOSH - 242,123
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 81.75 63.15 55.69 55.55 39.81 34.59 25.95 115.04%
EPS 20.07 16.50 17.18 16.10 9.70 7.49 5.15 147.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5316 3.4516 3.4916 3.4516 3.4116 3.3716 3.3916 2.73%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.98 1.98 2.01 2.03 2.01 1.94 2.00 -
P/RPS 2.42 3.14 3.61 3.66 5.05 5.61 7.71 -53.84%
P/EPS 9.87 12.01 11.71 12.62 20.74 25.90 38.86 -59.92%
EY 10.13 8.33 8.54 7.93 4.82 3.86 2.57 149.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.58 0.59 0.59 0.58 0.59 -3.42%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 24/11/21 15/09/21 25/05/21 24/02/21 25/11/20 -
Price 1.85 1.97 2.00 2.06 0.00 1.97 1.96 -
P/RPS 2.26 3.12 3.59 3.71 0.00 5.70 7.56 -55.32%
P/EPS 9.22 11.95 11.65 12.80 0.00 26.30 38.08 -61.18%
EY 10.84 8.37 8.58 7.81 0.00 3.80 2.63 157.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.57 0.60 0.00 0.58 0.58 -7.02%

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