[SHL] QoQ Annualized Quarter Result on 30-Sep-2022 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 5.0%
YoY- 0.51%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 160,160 208,609 179,848 153,032 143,844 197,834 152,838 3.17%
PBT 49,568 70,137 56,510 54,294 52,716 68,556 55,002 -6.71%
Tax -8,956 -13,807 -11,506 -11,612 -11,488 -14,880 -11,122 -13.48%
NP 40,612 56,330 45,004 42,682 41,228 53,676 43,880 -5.04%
-
NP to SH 39,900 54,208 43,290 41,778 39,788 48,573 39,926 -0.04%
-
Tax Rate 18.07% 19.69% 20.36% 21.39% 21.79% 21.70% 20.22% -
Total Cost 119,548 152,279 134,844 110,350 102,616 144,158 108,958 6.39%
-
Net Worth 898,279 886,172 864,381 876,487 864,381 854,696 835,326 4.97%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 898,279 886,172 864,381 876,487 864,381 854,696 835,326 4.97%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 25.36% 27.00% 25.02% 27.89% 28.66% 27.13% 28.71% -
ROE 4.44% 6.12% 5.01% 4.77% 4.60% 5.68% 4.78% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 66.15 86.16 74.28 63.20 59.41 81.71 63.12 3.18%
EPS 16.48 22.39 17.88 17.26 16.44 20.06 16.49 -0.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.71 3.66 3.57 3.62 3.57 3.53 3.45 4.97%
Adjusted Per Share Value based on latest NOSH - 242,123
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 66.15 86.16 74.28 63.20 59.41 81.71 63.12 3.18%
EPS 16.48 22.39 17.88 17.26 16.44 20.06 16.49 -0.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.71 3.66 3.57 3.62 3.57 3.53 3.45 4.97%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.90 1.75 1.84 1.93 1.90 1.98 1.98 -
P/RPS 2.87 2.03 2.48 3.05 3.20 2.42 3.14 -5.83%
P/EPS 11.53 7.82 10.29 11.19 11.56 9.87 12.01 -2.68%
EY 8.67 12.79 9.72 8.94 8.65 10.13 8.33 2.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.52 0.53 0.53 0.56 0.57 -7.16%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 23/02/23 29/11/22 23/08/22 25/05/22 23/02/22 -
Price 2.10 1.90 1.88 1.76 1.96 1.85 1.97 -
P/RPS 3.17 2.21 2.53 2.78 3.30 2.26 3.12 1.06%
P/EPS 12.74 8.49 10.51 10.20 11.93 9.22 11.95 4.37%
EY 7.85 11.78 9.51 9.80 8.38 10.84 8.37 -4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.53 0.49 0.55 0.52 0.57 0.00%

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 ⃤ & 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