[SHL] QoQ Cumulative Quarter Result on 30-Jun-2019 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -81.39%
YoY- -32.64%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 138,119 111,356 77,432 38,421 171,210 139,183 96,410 27.05%
PBT 64,962 48,565 30,905 15,323 81,702 67,875 48,515 21.46%
Tax -19,131 -13,766 -7,289 -2,384 -10,970 -12,228 -9,092 64.13%
NP 45,831 34,799 23,616 12,939 70,732 55,647 39,423 10.55%
-
NP to SH 41,789 31,461 22,018 11,772 63,247 49,968 35,202 12.10%
-
Tax Rate 29.45% 28.35% 23.59% 15.56% 13.43% 18.02% 18.74% -
Total Cost 92,288 76,557 53,816 25,482 100,478 83,536 56,987 37.86%
-
Net Worth 830,484 796,587 806,271 796,587 813,535 799,008 803,850 2.19%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 16,948 - - - 19,369 - - -
Div Payout % 40.56% - - - 30.63% - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 830,484 796,587 806,271 796,587 813,535 799,008 803,850 2.19%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 33.18% 31.25% 30.50% 33.68% 41.31% 39.98% 40.89% -
ROE 5.03% 3.95% 2.73% 1.48% 7.77% 6.25% 4.38% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 57.04 45.99 31.98 15.87 70.71 57.48 39.82 27.04%
EPS 17.26 12.99 9.09 4.86 26.12 20.64 14.54 12.10%
DPS 7.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.43 3.29 3.33 3.29 3.36 3.30 3.32 2.19%
Adjusted Per Share Value based on latest NOSH - 242,123
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 57.07 46.01 32.00 15.88 70.74 57.51 39.84 27.04%
EPS 17.27 13.00 9.10 4.86 26.13 20.65 14.55 12.09%
DPS 7.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.4316 3.2915 3.3315 3.2915 3.3616 3.3015 3.3215 2.19%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.88 2.32 2.31 2.39 2.40 2.18 2.53 -
P/RPS 3.30 5.04 7.22 15.06 3.39 3.79 6.35 -35.33%
P/EPS 10.89 17.85 25.40 49.16 9.19 10.56 17.40 -26.81%
EY 9.18 5.60 3.94 2.03 10.88 9.47 5.75 36.56%
DY 3.72 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.55 0.71 0.69 0.73 0.71 0.66 0.76 -19.37%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 24/06/20 26/02/20 27/11/19 20/08/19 29/05/19 20/02/19 28/11/18 -
Price 1.94 2.25 2.27 2.42 2.33 2.39 2.31 -
P/RPS 3.40 4.89 7.10 15.25 3.30 4.16 5.80 -29.93%
P/EPS 11.24 17.32 24.96 49.77 8.92 11.58 15.89 -20.59%
EY 8.90 5.78 4.01 2.01 11.21 8.63 6.29 26.00%
DY 3.61 0.00 0.00 0.00 3.43 0.00 0.00 -
P/NAPS 0.57 0.68 0.68 0.74 0.69 0.72 0.70 -12.78%

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