[SHL] QoQ Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 113.38%
YoY- 233.54%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 35,961 197,834 114,629 67,385 33,609 96,355 62,789 -31.10%
PBT 13,179 68,556 41,252 25,796 12,673 33,239 22,174 -29.37%
Tax -2,872 -14,880 -8,342 -3,272 -1,932 -6,488 -5,965 -38.65%
NP 10,307 53,676 32,910 22,524 10,741 26,751 16,209 -26.11%
-
NP to SH 9,947 48,573 29,945 20,783 9,740 23,467 13,603 -18.88%
-
Tax Rate 21.79% 21.70% 20.22% 12.68% 15.25% 19.52% 26.90% -
Total Cost 25,654 144,158 81,719 44,861 22,868 69,604 46,580 -32.88%
-
Net Worth 864,381 854,696 835,326 845,011 835,326 825,641 815,956 3.92%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 864,381 854,696 835,326 845,011 835,326 825,641 815,956 3.92%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 28.66% 27.13% 28.71% 33.43% 31.96% 27.76% 25.82% -
ROE 1.15% 5.68% 3.58% 2.46% 1.17% 2.84% 1.67% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 14.85 81.71 47.34 27.83 13.88 39.80 25.93 -31.10%
EPS 4.11 20.06 12.37 8.58 4.02 9.69 5.62 -18.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.53 3.45 3.49 3.45 3.41 3.37 3.92%
Adjusted Per Share Value based on latest NOSH - 242,123
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 14.85 81.71 47.34 27.83 13.88 39.80 25.93 -31.10%
EPS 4.11 20.06 12.37 8.58 4.02 9.69 5.62 -18.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.53 3.45 3.49 3.45 3.41 3.37 3.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.90 1.98 1.98 2.01 2.03 2.01 1.94 -
P/RPS 12.79 2.42 4.18 7.22 14.62 5.05 7.48 43.13%
P/EPS 46.25 9.87 16.01 23.42 50.46 20.74 34.53 21.57%
EY 2.16 10.13 6.25 4.27 1.98 4.82 2.90 -17.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.57 0.58 0.59 0.59 0.58 -5.84%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 25/05/22 23/02/22 24/11/21 15/09/21 25/05/21 24/02/21 -
Price 1.96 1.85 1.97 2.00 2.06 0.00 1.97 -
P/RPS 13.20 2.26 4.16 7.19 14.84 0.00 7.60 44.63%
P/EPS 47.71 9.22 15.93 23.30 51.21 0.00 35.06 22.86%
EY 2.10 10.84 6.28 4.29 1.95 0.00 2.85 -18.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.57 0.57 0.60 0.00 0.58 -3.48%

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