[SHL] QoQ Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 101.76%
YoY- -3.19%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 51,063 180,540 138,049 100,908 50,766 203,033 164,930 -54.33%
PBT 24,769 83,155 62,455 41,591 20,353 102,289 71,885 -50.94%
Tax -4,297 -12,843 -9,728 -6,078 -2,767 -19,862 -14,046 -54.69%
NP 20,472 70,312 52,727 35,513 17,586 82,427 57,839 -50.05%
-
NP to SH 17,476 69,722 52,171 35,195 17,444 81,982 57,490 -54.88%
-
Tax Rate 17.35% 15.44% 15.58% 14.61% 13.60% 19.42% 19.54% -
Total Cost 30,591 110,228 85,322 65,395 33,180 120,606 107,091 -56.72%
-
Net Worth 786,902 791,745 772,375 769,954 767,533 750,584 740,899 4.10%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 19,369 19,369 - - 29,054 14,527 -
Div Payout % - 27.78% 37.13% - - 35.44% 25.27% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 786,902 791,745 772,375 769,954 767,533 750,584 740,899 4.10%
NOSH 242,123 242,124 242,124 242,124 242,124 242,124 242,124 -0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 40.09% 38.95% 38.19% 35.19% 34.64% 40.60% 35.07% -
ROE 2.22% 8.81% 6.75% 4.57% 2.27% 10.92% 7.76% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 21.09 74.57 57.02 41.68 20.97 83.85 68.12 -54.33%
EPS 7.22 28.80 21.55 14.54 7.20 33.86 23.74 -54.87%
DPS 0.00 8.00 8.00 0.00 0.00 12.00 6.00 -
NAPS 3.25 3.27 3.19 3.18 3.17 3.10 3.06 4.10%
Adjusted Per Share Value based on latest NOSH - 242,124
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 21.10 74.60 57.04 41.70 20.98 83.89 68.15 -54.33%
EPS 7.22 28.81 21.56 14.54 7.21 33.88 23.76 -54.89%
DPS 0.00 8.00 8.00 0.00 0.00 12.01 6.00 -
NAPS 3.2515 3.2715 3.1915 3.1815 3.1715 3.1014 3.0614 4.10%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.40 2.52 2.70 2.84 2.80 2.84 2.86 -
P/RPS 11.38 3.38 4.74 6.81 13.35 3.39 4.20 94.70%
P/EPS 33.25 8.75 12.53 19.54 38.86 8.39 12.05 97.09%
EY 3.01 11.43 7.98 5.12 2.57 11.92 8.30 -49.24%
DY 0.00 3.17 2.96 0.00 0.00 4.23 2.10 -
P/NAPS 0.74 0.77 0.85 0.89 0.88 0.92 0.93 -14.16%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 30/05/18 27/02/18 29/11/17 22/08/17 31/05/17 23/02/17 -
Price 2.60 2.46 2.62 2.77 2.86 2.83 2.87 -
P/RPS 12.33 3.30 4.60 6.65 13.64 3.37 4.21 105.10%
P/EPS 36.02 8.54 12.16 19.06 39.70 8.36 12.09 107.46%
EY 2.78 11.71 8.22 5.25 2.52 11.96 8.27 -51.75%
DY 0.00 3.25 3.05 0.00 0.00 4.24 2.09 -
P/NAPS 0.80 0.75 0.82 0.87 0.90 0.91 0.94 -10.21%

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