[SHL] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 6.69%
YoY- 233.54%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 143,844 197,834 152,838 134,770 134,436 96,355 83,718 43.59%
PBT 52,716 68,556 55,002 51,592 50,692 33,239 29,565 47.19%
Tax -11,488 -14,880 -11,122 -6,544 -7,728 -6,488 -7,953 27.86%
NP 41,228 53,676 43,880 45,048 42,964 26,751 21,612 53.99%
-
NP to SH 39,788 48,573 39,926 41,566 38,960 23,467 18,137 69.07%
-
Tax Rate 21.79% 21.70% 20.22% 12.68% 15.25% 19.52% 26.90% -
Total Cost 102,616 144,158 108,958 89,722 91,472 69,604 62,106 39.89%
-
Net Worth 864,381 854,696 835,326 845,011 835,326 825,641 815,956 3.92%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 864,381 854,696 835,326 845,011 835,326 825,641 815,956 3.92%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 28.66% 27.13% 28.71% 33.43% 31.96% 27.76% 25.82% -
ROE 4.60% 5.68% 4.78% 4.92% 4.66% 2.84% 2.22% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 59.41 81.71 63.12 55.66 55.52 39.80 34.58 43.58%
EPS 16.44 20.06 16.49 17.16 16.08 9.69 7.49 69.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.53 3.45 3.49 3.45 3.41 3.37 3.92%
Adjusted Per Share Value based on latest NOSH - 242,123
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 59.44 81.75 63.15 55.69 55.55 39.81 34.59 43.60%
EPS 16.44 20.07 16.50 17.18 16.10 9.70 7.49 69.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5717 3.5316 3.4516 3.4916 3.4516 3.4116 3.3716 3.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.90 1.98 1.98 2.01 2.03 2.01 1.94 -
P/RPS 3.20 2.42 3.14 3.61 3.66 5.05 5.61 -31.29%
P/EPS 11.56 9.87 12.01 11.71 12.62 20.74 25.90 -41.68%
EY 8.65 10.13 8.33 8.54 7.93 4.82 3.86 71.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.57 0.58 0.59 0.59 0.58 -5.84%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 25/05/22 23/02/22 24/11/21 15/09/21 25/05/21 24/02/21 -
Price 1.96 1.85 1.97 2.00 2.06 0.00 1.97 -
P/RPS 3.30 2.26 3.12 3.59 3.71 0.00 5.70 -30.60%
P/EPS 11.93 9.22 11.95 11.65 12.80 0.00 26.30 -41.04%
EY 8.38 10.84 8.37 8.58 7.81 0.00 3.80 69.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.57 0.57 0.60 0.00 0.58 -3.48%

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