[SHL] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 58.14%
YoY- -6.44%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 100,908 50,766 203,033 164,930 114,761 60,743 230,521 -42.31%
PBT 41,591 20,353 102,289 71,885 46,411 24,308 97,275 -43.21%
Tax -6,078 -2,767 -19,862 -14,046 -9,814 -5,282 -12,185 -37.07%
NP 35,513 17,586 82,427 57,839 36,597 19,026 85,090 -44.12%
-
NP to SH 35,195 17,444 81,982 57,490 36,354 18,921 84,540 -44.21%
-
Tax Rate 14.61% 13.60% 19.42% 19.54% 21.15% 21.73% 12.53% -
Total Cost 65,395 33,180 120,606 107,091 78,164 41,717 145,431 -41.27%
-
Net Worth 769,954 767,533 750,584 740,899 733,635 733,635 719,108 4.65%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 29,054 14,527 14,527 - 33,897 -
Div Payout % - - 35.44% 25.27% 39.96% - 40.10% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 769,954 767,533 750,584 740,899 733,635 733,635 719,108 4.65%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,124 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 35.19% 34.64% 40.60% 35.07% 31.89% 31.32% 36.91% -
ROE 4.57% 2.27% 10.92% 7.76% 4.96% 2.58% 11.76% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 41.68 20.97 83.85 68.12 47.40 25.09 95.21 -42.31%
EPS 14.54 7.20 33.86 23.74 15.01 7.81 34.92 -44.20%
DPS 0.00 0.00 12.00 6.00 6.00 0.00 14.00 -
NAPS 3.18 3.17 3.10 3.06 3.03 3.03 2.97 4.65%
Adjusted Per Share Value based on latest NOSH - 242,124
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 41.68 20.97 83.86 68.12 47.40 25.09 95.21 -42.31%
EPS 14.54 7.20 33.86 23.74 15.01 7.81 34.92 -44.20%
DPS 0.00 0.00 12.00 6.00 6.00 0.00 14.00 -
NAPS 3.18 3.17 3.10 3.06 3.03 3.03 2.97 4.65%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.84 2.80 2.84 2.86 2.96 2.92 2.93 -
P/RPS 6.81 13.35 3.39 4.20 6.25 11.64 3.08 69.63%
P/EPS 19.54 38.86 8.39 12.05 19.71 37.37 8.39 75.61%
EY 5.12 2.57 11.92 8.30 5.07 2.68 11.92 -43.04%
DY 0.00 0.00 4.23 2.10 2.03 0.00 4.78 -
P/NAPS 0.89 0.88 0.92 0.93 0.98 0.96 0.99 -6.84%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 22/08/17 31/05/17 23/02/17 24/11/16 24/08/16 26/05/16 -
Price 2.77 2.86 2.83 2.87 2.92 3.15 3.00 -
P/RPS 6.65 13.64 3.37 4.21 6.16 12.56 3.15 64.49%
P/EPS 19.06 39.70 8.36 12.09 19.45 40.31 8.59 70.03%
EY 5.25 2.52 11.96 8.27 5.14 2.48 11.64 -41.15%
DY 0.00 0.00 4.24 2.09 2.05 0.00 4.67 -
P/NAPS 0.87 0.90 0.91 0.94 0.96 1.04 1.01 -9.46%

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