[SHL] QoQ Annualized Quarter Result on 31-Mar-2022 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 21.66%
YoY- 106.98%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 179,848 153,032 143,844 197,834 152,838 134,770 134,436 21.34%
PBT 56,510 54,294 52,716 68,556 55,002 51,592 50,692 7.49%
Tax -11,506 -11,612 -11,488 -14,880 -11,122 -6,544 -7,728 30.29%
NP 45,004 42,682 41,228 53,676 43,880 45,048 42,964 3.13%
-
NP to SH 43,290 41,778 39,788 48,573 39,926 41,566 38,960 7.25%
-
Tax Rate 20.36% 21.39% 21.79% 21.70% 20.22% 12.68% 15.25% -
Total Cost 134,844 110,350 102,616 144,158 108,958 89,722 91,472 29.43%
-
Net Worth 864,381 876,487 864,381 854,696 835,326 845,011 835,326 2.29%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 864,381 876,487 864,381 854,696 835,326 845,011 835,326 2.29%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 25.02% 27.89% 28.66% 27.13% 28.71% 33.43% 31.96% -
ROE 5.01% 4.77% 4.60% 5.68% 4.78% 4.92% 4.66% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 74.28 63.20 59.41 81.71 63.12 55.66 55.52 21.35%
EPS 17.88 17.26 16.44 20.06 16.49 17.16 16.08 7.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.62 3.57 3.53 3.45 3.49 3.45 2.29%
Adjusted Per Share Value based on latest NOSH - 242,123
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 74.31 63.23 59.44 81.75 63.15 55.69 55.55 21.34%
EPS 17.89 17.26 16.44 20.07 16.50 17.18 16.10 7.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5717 3.6217 3.5717 3.5316 3.4516 3.4916 3.4516 2.30%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.84 1.93 1.90 1.98 1.98 2.01 2.03 -
P/RPS 2.48 3.05 3.20 2.42 3.14 3.61 3.66 -22.79%
P/EPS 10.29 11.19 11.56 9.87 12.01 11.71 12.62 -12.68%
EY 9.72 8.94 8.65 10.13 8.33 8.54 7.93 14.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.53 0.56 0.57 0.58 0.59 -8.05%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 29/11/22 23/08/22 25/05/22 23/02/22 24/11/21 15/09/21 -
Price 1.88 1.76 1.96 1.85 1.97 2.00 2.06 -
P/RPS 2.53 2.78 3.30 2.26 3.12 3.59 3.71 -22.47%
P/EPS 10.51 10.20 11.93 9.22 11.95 11.65 12.80 -12.28%
EY 9.51 9.80 8.38 10.84 8.37 8.58 7.81 13.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.55 0.52 0.57 0.57 0.60 -7.91%

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