[SHL] QoQ Cumulative Quarter Result on 31-Dec-2022 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 55.43%
YoY- 8.43%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 87,659 40,040 208,609 134,886 76,516 35,961 197,834 -41.85%
PBT 33,045 12,392 70,137 42,383 27,147 13,179 68,556 -38.49%
Tax -5,707 -2,239 -13,807 -8,630 -5,806 -2,872 -14,880 -47.18%
NP 27,338 10,153 56,330 33,753 21,341 10,307 53,676 -36.19%
-
NP to SH 27,042 9,975 54,208 32,468 20,889 9,947 48,573 -32.30%
-
Tax Rate 17.27% 18.07% 19.69% 20.36% 21.39% 21.79% 21.70% -
Total Cost 60,321 29,887 152,279 101,133 55,175 25,654 144,158 -44.02%
-
Net Worth 910,385 898,279 886,172 864,381 876,487 864,381 854,696 4.29%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 910,385 898,279 886,172 864,381 876,487 864,381 854,696 4.29%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 31.19% 25.36% 27.00% 25.02% 27.89% 28.66% 27.13% -
ROE 2.97% 1.11% 6.12% 3.76% 2.38% 1.15% 5.68% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 36.20 16.54 86.16 55.71 31.60 14.85 81.71 -41.85%
EPS 11.17 4.12 22.39 13.41 8.63 4.11 20.06 -32.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.71 3.66 3.57 3.62 3.57 3.53 4.29%
Adjusted Per Share Value based on latest NOSH - 242,123
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 36.22 16.54 86.20 55.74 31.62 14.86 81.75 -41.85%
EPS 11.17 4.12 22.40 13.42 8.63 4.11 20.07 -32.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7617 3.7117 3.6617 3.5717 3.6217 3.5717 3.5316 4.29%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.33 1.90 1.75 1.84 1.93 1.90 1.98 -
P/RPS 6.44 11.49 2.03 3.30 6.11 12.79 2.42 91.92%
P/EPS 20.86 46.12 7.82 13.72 22.37 46.25 9.87 64.61%
EY 4.79 2.17 12.79 7.29 4.47 2.16 10.13 -39.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.51 0.48 0.52 0.53 0.53 0.56 7.01%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 29/08/23 30/05/23 23/02/23 29/11/22 23/08/22 25/05/22 -
Price 2.05 2.10 1.90 1.88 1.76 1.96 1.85 -
P/RPS 5.66 12.70 2.21 3.37 5.57 13.20 2.26 84.31%
P/EPS 18.35 50.97 8.49 14.02 20.40 47.71 9.22 58.15%
EY 5.45 1.96 11.78 7.13 4.90 2.10 10.84 -36.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.52 0.53 0.49 0.55 0.52 3.80%

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