[SHL] QoQ Cumulative Quarter Result on 30-Jun-2018 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -74.93%
YoY- 0.18%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 171,210 139,183 96,410 51,063 180,540 138,049 100,908 42.30%
PBT 81,702 67,875 48,515 24,769 83,155 62,455 41,591 56.91%
Tax -10,970 -12,228 -9,092 -4,297 -12,843 -9,728 -6,078 48.29%
NP 70,732 55,647 39,423 20,472 70,312 52,727 35,513 58.36%
-
NP to SH 63,247 49,968 35,202 17,476 69,722 52,171 35,195 47.86%
-
Tax Rate 13.43% 18.02% 18.74% 17.35% 15.44% 15.58% 14.61% -
Total Cost 100,478 83,536 56,987 30,591 110,228 85,322 65,395 33.18%
-
Net Worth 813,535 799,008 803,850 786,902 791,745 772,375 769,954 3.74%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 19,369 - - - 19,369 19,369 - -
Div Payout % 30.63% - - - 27.78% 37.13% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 813,535 799,008 803,850 786,902 791,745 772,375 769,954 3.74%
NOSH 242,123 242,123 242,123 242,123 242,124 242,124 242,124 -0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 41.31% 39.98% 40.89% 40.09% 38.95% 38.19% 35.19% -
ROE 7.77% 6.25% 4.38% 2.22% 8.81% 6.75% 4.57% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 70.71 57.48 39.82 21.09 74.57 57.02 41.68 42.29%
EPS 26.12 20.64 14.54 7.22 28.80 21.55 14.54 47.82%
DPS 8.00 0.00 0.00 0.00 8.00 8.00 0.00 -
NAPS 3.36 3.30 3.32 3.25 3.27 3.19 3.18 3.74%
Adjusted Per Share Value based on latest NOSH - 242,123
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 70.71 57.48 39.82 21.09 74.57 57.02 41.68 42.29%
EPS 26.12 20.64 14.54 7.22 28.80 21.55 14.54 47.82%
DPS 8.00 0.00 0.00 0.00 8.00 8.00 0.00 -
NAPS 3.36 3.30 3.32 3.25 3.27 3.19 3.18 3.74%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.40 2.18 2.53 2.40 2.52 2.70 2.84 -
P/RPS 3.39 3.79 6.35 11.38 3.38 4.74 6.81 -37.21%
P/EPS 9.19 10.56 17.40 33.25 8.75 12.53 19.54 -39.55%
EY 10.88 9.47 5.75 3.01 11.43 7.98 5.12 65.36%
DY 3.33 0.00 0.00 0.00 3.17 2.96 0.00 -
P/NAPS 0.71 0.66 0.76 0.74 0.77 0.85 0.89 -13.99%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 20/02/19 28/11/18 21/08/18 30/05/18 27/02/18 29/11/17 -
Price 2.33 2.39 2.31 2.60 2.46 2.62 2.77 -
P/RPS 3.30 4.16 5.80 12.33 3.30 4.60 6.65 -37.34%
P/EPS 8.92 11.58 15.89 36.02 8.54 12.16 19.06 -39.74%
EY 11.21 8.63 6.29 2.78 11.71 8.22 5.25 65.89%
DY 3.43 0.00 0.00 0.00 3.25 3.05 0.00 -
P/NAPS 0.69 0.72 0.70 0.80 0.75 0.82 0.87 -14.33%

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