[SHL] QoQ Cumulative Quarter Result on 30-Sep-2022 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 110.0%
YoY- 0.51%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 40,040 208,609 134,886 76,516 35,961 197,834 114,629 -50.49%
PBT 12,392 70,137 42,383 27,147 13,179 68,556 41,252 -55.24%
Tax -2,239 -13,807 -8,630 -5,806 -2,872 -14,880 -8,342 -58.49%
NP 10,153 56,330 33,753 21,341 10,307 53,676 32,910 -54.44%
-
NP to SH 9,975 54,208 32,468 20,889 9,947 48,573 29,945 -52.04%
-
Tax Rate 18.07% 19.69% 20.36% 21.39% 21.79% 21.70% 20.22% -
Total Cost 29,887 152,279 101,133 55,175 25,654 144,158 81,719 -48.95%
-
Net Worth 898,279 886,172 864,381 876,487 864,381 854,696 835,326 4.97%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 898,279 886,172 864,381 876,487 864,381 854,696 835,326 4.97%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 25.36% 27.00% 25.02% 27.89% 28.66% 27.13% 28.71% -
ROE 1.11% 6.12% 3.76% 2.38% 1.15% 5.68% 3.58% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 16.54 86.16 55.71 31.60 14.85 81.71 47.34 -50.48%
EPS 4.12 22.39 13.41 8.63 4.11 20.06 12.37 -52.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.71 3.66 3.57 3.62 3.57 3.53 3.45 4.97%
Adjusted Per Share Value based on latest NOSH - 242,123
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 16.54 86.20 55.74 31.62 14.86 81.75 47.37 -50.50%
EPS 4.12 22.40 13.42 8.63 4.11 20.07 12.37 -52.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7117 3.6617 3.5717 3.6217 3.5717 3.5316 3.4516 4.97%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.90 1.75 1.84 1.93 1.90 1.98 1.98 -
P/RPS 11.49 2.03 3.30 6.11 12.79 2.42 4.18 96.59%
P/EPS 46.12 7.82 13.72 22.37 46.25 9.87 16.01 102.84%
EY 2.17 12.79 7.29 4.47 2.16 10.13 6.25 -50.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.52 0.53 0.53 0.56 0.57 -7.16%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 23/02/23 29/11/22 23/08/22 25/05/22 23/02/22 -
Price 2.10 1.90 1.88 1.76 1.96 1.85 1.97 -
P/RPS 12.70 2.21 3.37 5.57 13.20 2.26 4.16 110.87%
P/EPS 50.97 8.49 14.02 20.40 47.71 9.22 15.93 117.59%
EY 1.96 11.78 7.13 4.90 2.10 10.84 6.28 -54.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.53 0.49 0.55 0.52 0.57 0.00%

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