[SHL] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 44.08%
YoY- 120.14%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 76,516 35,961 197,834 114,629 67,385 33,609 96,355 -14.23%
PBT 27,147 13,179 68,556 41,252 25,796 12,673 33,239 -12.61%
Tax -5,806 -2,872 -14,880 -8,342 -3,272 -1,932 -6,488 -7.13%
NP 21,341 10,307 53,676 32,910 22,524 10,741 26,751 -13.97%
-
NP to SH 20,889 9,947 48,573 29,945 20,783 9,740 23,467 -7.45%
-
Tax Rate 21.39% 21.79% 21.70% 20.22% 12.68% 15.25% 19.52% -
Total Cost 55,175 25,654 144,158 81,719 44,861 22,868 69,604 -14.33%
-
Net Worth 876,487 864,381 854,696 835,326 845,011 835,326 825,641 4.06%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 876,487 864,381 854,696 835,326 845,011 835,326 825,641 4.06%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 27.89% 28.66% 27.13% 28.71% 33.43% 31.96% 27.76% -
ROE 2.38% 1.15% 5.68% 3.58% 2.46% 1.17% 2.84% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 31.60 14.85 81.71 47.34 27.83 13.88 39.80 -14.24%
EPS 8.63 4.11 20.06 12.37 8.58 4.02 9.69 -7.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 3.57 3.53 3.45 3.49 3.45 3.41 4.06%
Adjusted Per Share Value based on latest NOSH - 242,123
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 31.60 14.85 81.71 47.34 27.83 13.88 39.80 -14.24%
EPS 8.63 4.11 20.06 12.37 8.58 4.02 9.69 -7.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 3.57 3.53 3.45 3.49 3.45 3.41 4.06%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.93 1.90 1.98 1.98 2.01 2.03 2.01 -
P/RPS 6.11 12.79 2.42 4.18 7.22 14.62 5.05 13.53%
P/EPS 22.37 46.25 9.87 16.01 23.42 50.46 20.74 5.16%
EY 4.47 2.16 10.13 6.25 4.27 1.98 4.82 -4.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.56 0.57 0.58 0.59 0.59 -6.89%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 23/08/22 25/05/22 23/02/22 24/11/21 15/09/21 25/05/21 -
Price 1.76 1.96 1.85 1.97 2.00 2.06 0.00 -
P/RPS 5.57 13.20 2.26 4.16 7.19 14.84 0.00 -
P/EPS 20.40 47.71 9.22 15.93 23.30 51.21 0.00 -
EY 4.90 2.10 10.84 6.28 4.29 1.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.52 0.57 0.57 0.60 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