[SHL] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 118.31%
YoY- -56.76%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 67,385 33,609 96,355 62,789 31,402 7,133 138,119 -37.99%
PBT 25,796 12,673 33,239 22,174 10,009 2,646 64,962 -45.94%
Tax -3,272 -1,932 -6,488 -5,965 -2,495 -666 -19,131 -69.15%
NP 22,524 10,741 26,751 16,209 7,514 1,980 45,831 -37.69%
-
NP to SH 20,783 9,740 23,467 13,603 6,231 1,525 41,789 -37.20%
-
Tax Rate 12.68% 15.25% 19.52% 26.90% 24.93% 25.17% 29.45% -
Total Cost 44,861 22,868 69,604 46,580 23,888 5,153 92,288 -38.15%
-
Net Worth 845,011 835,326 825,641 815,956 820,799 815,956 830,484 1.16%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - 16,948 -
Div Payout % - - - - - - 40.56% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 845,011 835,326 825,641 815,956 820,799 815,956 830,484 1.16%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 33.43% 31.96% 27.76% 25.82% 23.93% 27.76% 33.18% -
ROE 2.46% 1.17% 2.84% 1.67% 0.76% 0.19% 5.03% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 27.83 13.88 39.80 25.93 12.97 2.95 57.04 -37.99%
EPS 8.58 4.02 9.69 5.62 2.57 0.63 17.26 -37.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
NAPS 3.49 3.45 3.41 3.37 3.39 3.37 3.43 1.16%
Adjusted Per Share Value based on latest NOSH - 242,123
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 27.83 13.88 39.80 25.93 12.97 2.95 57.04 -37.99%
EPS 8.58 4.02 9.69 5.62 2.57 0.63 17.26 -37.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
NAPS 3.49 3.45 3.41 3.37 3.39 3.37 3.43 1.16%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.01 2.03 2.01 1.94 2.00 2.00 1.88 -
P/RPS 7.22 14.62 5.05 7.48 15.42 67.89 3.30 68.45%
P/EPS 23.42 50.46 20.74 34.53 77.72 317.54 10.89 66.53%
EY 4.27 1.98 4.82 2.90 1.29 0.31 9.18 -39.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.72 -
P/NAPS 0.58 0.59 0.59 0.58 0.59 0.59 0.55 3.60%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 15/09/21 25/05/21 24/02/21 25/11/20 26/08/20 24/06/20 -
Price 2.00 2.06 0.00 1.97 1.96 1.98 1.94 -
P/RPS 7.19 14.84 0.00 7.60 15.11 67.21 3.40 64.67%
P/EPS 23.30 51.21 0.00 35.06 76.16 314.36 11.24 62.50%
EY 4.29 1.95 0.00 2.85 1.31 0.32 8.90 -38.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.61 -
P/NAPS 0.57 0.60 0.00 0.58 0.58 0.59 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