[SHL] QoQ Annualized Quarter Result on 30-Sep-2020 [#2]

Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 104.3%
YoY- -71.7%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 134,436 96,355 83,718 62,804 28,532 138,119 148,474 -6.41%
PBT 50,692 33,239 29,565 20,018 10,584 64,962 64,753 -15.07%
Tax -7,728 -6,488 -7,953 -4,990 -2,664 -19,131 -18,354 -43.85%
NP 42,964 26,751 21,612 15,028 7,920 45,831 46,398 -5.00%
-
NP to SH 38,960 23,467 18,137 12,462 6,100 41,789 41,948 -4.81%
-
Tax Rate 15.25% 19.52% 26.90% 24.93% 25.17% 29.45% 28.34% -
Total Cost 91,472 69,604 62,106 47,776 20,612 92,288 102,076 -7.05%
-
Net Worth 835,326 825,641 815,956 820,799 815,956 830,484 796,587 3.21%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - 16,948 - -
Div Payout % - - - - - 40.56% - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 835,326 825,641 815,956 820,799 815,956 830,484 796,587 3.21%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 31.96% 27.76% 25.82% 23.93% 27.76% 33.18% 31.25% -
ROE 4.66% 2.84% 2.22% 1.52% 0.75% 5.03% 5.27% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 55.52 39.80 34.58 25.94 11.78 57.04 61.32 -6.41%
EPS 16.08 9.69 7.49 5.14 2.52 17.26 17.32 -4.83%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 3.45 3.41 3.37 3.39 3.37 3.43 3.29 3.21%
Adjusted Per Share Value based on latest NOSH - 242,123
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 55.55 39.81 34.59 25.95 11.79 57.07 61.35 -6.41%
EPS 16.10 9.70 7.49 5.15 2.52 17.27 17.33 -4.79%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 3.4516 3.4116 3.3716 3.3916 3.3716 3.4316 3.2915 3.21%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.03 2.01 1.94 2.00 2.00 1.88 2.32 -
P/RPS 3.66 5.05 5.61 7.71 16.97 3.30 3.78 -2.12%
P/EPS 12.62 20.74 25.90 38.86 79.38 10.89 13.39 -3.87%
EY 7.93 4.82 3.86 2.57 1.26 9.18 7.47 4.06%
DY 0.00 0.00 0.00 0.00 0.00 3.72 0.00 -
P/NAPS 0.59 0.59 0.58 0.59 0.59 0.55 0.71 -11.62%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 15/09/21 25/05/21 24/02/21 25/11/20 26/08/20 24/06/20 26/02/20 -
Price 2.06 0.00 1.97 1.96 1.98 1.94 2.25 -
P/RPS 3.71 0.00 5.70 7.56 16.80 3.40 3.67 0.72%
P/EPS 12.80 0.00 26.30 38.08 78.59 11.24 12.99 -0.97%
EY 7.81 0.00 3.80 2.63 1.27 8.90 7.70 0.95%
DY 0.00 0.00 0.00 0.00 0.00 3.61 0.00 -
P/NAPS 0.60 0.00 0.58 0.58 0.59 0.57 0.68 -8.01%

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