[SHL] QoQ Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 32.83%
YoY- -33.93%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 62,789 31,402 7,133 138,119 111,356 77,432 38,421 38.53%
PBT 22,174 10,009 2,646 64,962 48,565 30,905 15,323 27.79%
Tax -5,965 -2,495 -666 -19,131 -13,766 -7,289 -2,384 83.79%
NP 16,209 7,514 1,980 45,831 34,799 23,616 12,939 16.12%
-
NP to SH 13,603 6,231 1,525 41,789 31,461 22,018 11,772 10.06%
-
Tax Rate 26.90% 24.93% 25.17% 29.45% 28.35% 23.59% 15.56% -
Total Cost 46,580 23,888 5,153 92,288 76,557 53,816 25,482 49.22%
-
Net Worth 815,956 820,799 815,956 830,484 796,587 806,271 796,587 1.60%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - 16,948 - - - -
Div Payout % - - - 40.56% - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 815,956 820,799 815,956 830,484 796,587 806,271 796,587 1.60%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 25.82% 23.93% 27.76% 33.18% 31.25% 30.50% 33.68% -
ROE 1.67% 0.76% 0.19% 5.03% 3.95% 2.73% 1.48% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 25.93 12.97 2.95 57.04 45.99 31.98 15.87 38.51%
EPS 5.62 2.57 0.63 17.26 12.99 9.09 4.86 10.12%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 3.37 3.39 3.37 3.43 3.29 3.33 3.29 1.60%
Adjusted Per Share Value based on latest NOSH - 242,123
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 25.93 12.97 2.95 57.04 45.99 31.98 15.87 38.51%
EPS 5.62 2.57 0.63 17.26 12.99 9.09 4.86 10.12%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 3.37 3.39 3.37 3.43 3.29 3.33 3.29 1.60%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.94 2.00 2.00 1.88 2.32 2.31 2.39 -
P/RPS 7.48 15.42 67.89 3.30 5.04 7.22 15.06 -37.14%
P/EPS 34.53 77.72 317.54 10.89 17.85 25.40 49.16 -20.89%
EY 2.90 1.29 0.31 9.18 5.60 3.94 2.03 26.70%
DY 0.00 0.00 0.00 3.72 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.59 0.55 0.71 0.69 0.73 -14.15%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 25/11/20 26/08/20 24/06/20 26/02/20 27/11/19 20/08/19 -
Price 1.97 1.96 1.98 1.94 2.25 2.27 2.42 -
P/RPS 7.60 15.11 67.21 3.40 4.89 7.10 15.25 -37.00%
P/EPS 35.06 76.16 314.36 11.24 17.32 24.96 49.77 -20.74%
EY 2.85 1.31 0.32 8.90 5.78 4.01 2.01 26.07%
DY 0.00 0.00 0.00 3.61 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.59 0.57 0.68 0.68 0.74 -14.92%

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