[SHL] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 73.35%
YoY- 87.34%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 182,810 122,701 62,166 230,296 169,320 108,507 52,339 129.68%
PBT 71,332 46,587 22,931 124,057 77,947 49,746 23,106 111.58%
Tax -9,442 -8,154 -4,072 -18,749 -17,231 -12,229 -5,774 38.67%
NP 61,890 38,433 18,859 105,308 60,716 37,517 17,332 133.08%
-
NP to SH 61,448 38,123 18,703 104,569 60,324 37,251 17,191 133.23%
-
Tax Rate 13.24% 17.50% 17.76% 15.11% 22.11% 24.58% 24.99% -
Total Cost 120,920 84,268 43,307 124,988 108,604 70,990 35,007 127.98%
-
Net Worth 694,895 690,053 690,053 697,317 610,152 602,888 595,625 10.79%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 16,948 16,948 - 41,161 16,948 16,948 - -
Div Payout % 27.58% 44.46% - 39.36% 28.10% 45.50% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 694,895 690,053 690,053 697,317 610,152 602,888 595,625 10.79%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,124 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 33.85% 31.32% 30.34% 45.73% 35.86% 34.58% 33.11% -
ROE 8.84% 5.52% 2.71% 15.00% 9.89% 6.18% 2.89% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 75.50 50.68 25.68 95.11 69.93 44.81 21.62 129.65%
EPS 25.38 15.75 7.72 43.19 24.91 15.39 7.10 133.24%
DPS 7.00 7.00 0.00 17.00 7.00 7.00 0.00 -
NAPS 2.87 2.85 2.85 2.88 2.52 2.49 2.46 10.79%
Adjusted Per Share Value based on latest NOSH - 242,124
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 75.54 50.70 25.69 95.16 69.96 44.84 21.63 129.66%
EPS 25.39 15.75 7.73 43.21 24.93 15.39 7.10 133.30%
DPS 7.00 7.00 0.00 17.01 7.00 7.00 0.00 -
NAPS 2.8713 2.8513 2.8513 2.8813 2.5212 2.4912 2.4611 10.79%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.90 2.94 3.30 3.14 2.95 3.61 2.22 -
P/RPS 3.84 5.80 12.85 3.30 4.22 8.06 10.27 -48.00%
P/EPS 11.43 18.67 42.72 7.27 11.84 23.46 31.27 -48.78%
EY 8.75 5.36 2.34 13.75 8.45 4.26 3.20 95.18%
DY 2.41 2.38 0.00 5.41 2.37 1.94 0.00 -
P/NAPS 1.01 1.03 1.16 1.09 1.17 1.45 0.90 7.96%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 26/08/15 27/05/15 26/02/15 26/11/14 27/08/14 -
Price 2.86 3.03 3.06 3.40 3.35 3.63 3.14 -
P/RPS 3.79 5.98 11.92 3.57 4.79 8.10 14.53 -59.07%
P/EPS 11.27 19.24 39.61 7.87 13.45 23.59 44.22 -59.70%
EY 8.87 5.20 2.52 12.70 7.44 4.24 2.26 148.19%
DY 2.45 2.31 0.00 5.00 2.09 1.93 0.00 -
P/NAPS 1.00 1.06 1.07 1.18 1.33 1.46 1.28 -15.13%

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