[SHL] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
15-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -58.49%
YoY- 538.69%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 197,834 114,629 67,385 33,609 96,355 62,789 31,402 241.49%
PBT 68,556 41,252 25,796 12,673 33,239 22,174 10,009 261.08%
Tax -14,880 -8,342 -3,272 -1,932 -6,488 -5,965 -2,495 229.22%
NP 53,676 32,910 22,524 10,741 26,751 16,209 7,514 271.35%
-
NP to SH 48,573 29,945 20,783 9,740 23,467 13,603 6,231 293.64%
-
Tax Rate 21.70% 20.22% 12.68% 15.25% 19.52% 26.90% 24.93% -
Total Cost 144,158 81,719 44,861 22,868 69,604 46,580 23,888 231.82%
-
Net Worth 854,696 835,326 845,011 835,326 825,641 815,956 820,799 2.73%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 854,696 835,326 845,011 835,326 825,641 815,956 820,799 2.73%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 27.13% 28.71% 33.43% 31.96% 27.76% 25.82% 23.93% -
ROE 5.68% 3.58% 2.46% 1.17% 2.84% 1.67% 0.76% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 81.71 47.34 27.83 13.88 39.80 25.93 12.97 241.48%
EPS 20.06 12.37 8.58 4.02 9.69 5.62 2.57 293.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.45 3.49 3.45 3.41 3.37 3.39 2.73%
Adjusted Per Share Value based on latest NOSH - 242,123
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 81.75 47.37 27.84 13.89 39.81 25.94 12.98 241.42%
EPS 20.07 12.37 8.59 4.02 9.70 5.62 2.57 294.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5316 3.4516 3.4916 3.4516 3.4116 3.3716 3.3916 2.73%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.98 1.98 2.01 2.03 2.01 1.94 2.00 -
P/RPS 2.42 4.18 7.22 14.62 5.05 7.48 15.42 -70.93%
P/EPS 9.87 16.01 23.42 50.46 20.74 34.53 77.72 -74.76%
EY 10.13 6.25 4.27 1.98 4.82 2.90 1.29 295.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.58 0.59 0.59 0.58 0.59 -3.42%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 24/11/21 15/09/21 25/05/21 24/02/21 25/11/20 -
Price 1.85 1.97 2.00 2.06 0.00 1.97 1.96 -
P/RPS 2.26 4.16 7.19 14.84 0.00 7.60 15.11 -71.85%
P/EPS 9.22 15.93 23.30 51.21 0.00 35.06 76.16 -75.55%
EY 10.84 6.28 4.29 1.95 0.00 2.85 1.31 309.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.57 0.60 0.00 0.58 0.58 -7.02%

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