[SHL] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 45.54%
YoY- -56.76%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 134,770 134,436 96,355 83,718 62,804 28,532 138,119 -1.62%
PBT 51,592 50,692 33,239 29,565 20,018 10,584 64,962 -14.22%
Tax -6,544 -7,728 -6,488 -7,953 -4,990 -2,664 -19,131 -51.05%
NP 45,048 42,964 26,751 21,612 15,028 7,920 45,831 -1.14%
-
NP to SH 41,566 38,960 23,467 18,137 12,462 6,100 41,789 -0.35%
-
Tax Rate 12.68% 15.25% 19.52% 26.90% 24.93% 25.17% 29.45% -
Total Cost 89,722 91,472 69,604 62,106 47,776 20,612 92,288 -1.86%
-
Net Worth 845,011 835,326 825,641 815,956 820,799 815,956 830,484 1.16%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - 16,948 -
Div Payout % - - - - - - 40.56% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 845,011 835,326 825,641 815,956 820,799 815,956 830,484 1.16%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 33.43% 31.96% 27.76% 25.82% 23.93% 27.76% 33.18% -
ROE 4.92% 4.66% 2.84% 2.22% 1.52% 0.75% 5.03% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 55.66 55.52 39.80 34.58 25.94 11.78 57.04 -1.61%
EPS 17.16 16.08 9.69 7.49 5.14 2.52 17.26 -0.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
NAPS 3.49 3.45 3.41 3.37 3.39 3.37 3.43 1.16%
Adjusted Per Share Value based on latest NOSH - 242,123
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 55.69 55.55 39.81 34.59 25.95 11.79 57.07 -1.61%
EPS 17.18 16.10 9.70 7.49 5.15 2.52 17.27 -0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
NAPS 3.4916 3.4516 3.4116 3.3716 3.3916 3.3716 3.4316 1.16%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.01 2.03 2.01 1.94 2.00 2.00 1.88 -
P/RPS 3.61 3.66 5.05 5.61 7.71 16.97 3.30 6.16%
P/EPS 11.71 12.62 20.74 25.90 38.86 79.38 10.89 4.95%
EY 8.54 7.93 4.82 3.86 2.57 1.26 9.18 -4.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.72 -
P/NAPS 0.58 0.59 0.59 0.58 0.59 0.59 0.55 3.60%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 15/09/21 25/05/21 24/02/21 25/11/20 26/08/20 24/06/20 -
Price 2.00 2.06 0.00 1.97 1.96 1.98 1.94 -
P/RPS 3.59 3.71 0.00 5.70 7.56 16.80 3.40 3.68%
P/EPS 11.65 12.80 0.00 26.30 38.08 78.59 11.24 2.41%
EY 8.58 7.81 0.00 3.80 2.63 1.27 8.90 -2.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.61 -
P/NAPS 0.57 0.60 0.00 0.58 0.58 0.59 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