[SHL] QoQ Quarter Result on 30-Sep-2021 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 13.38%
YoY- 134.66%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 35,961 83,205 47,244 33,776 33,609 33,566 31,387 9.52%
PBT 13,179 27,304 15,456 13,123 12,673 11,065 12,165 5.49%
Tax -2,872 -6,538 -5,070 -1,340 -1,932 -523 -3,470 -11.87%
NP 10,307 20,766 10,386 11,783 10,741 10,542 8,695 12.04%
-
NP to SH 9,947 18,628 9,162 11,043 9,740 9,864 7,372 22.17%
-
Tax Rate 21.79% 23.95% 32.80% 10.21% 15.25% 4.73% 28.52% -
Total Cost 25,654 62,439 36,858 21,993 22,868 23,024 22,692 8.54%
-
Net Worth 864,381 854,696 835,326 845,011 835,326 825,641 815,956 3.92%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 864,381 854,696 835,326 845,011 835,326 825,641 815,956 3.92%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 28.66% 24.96% 21.98% 34.89% 31.96% 31.41% 27.70% -
ROE 1.15% 2.18% 1.10% 1.31% 1.17% 1.19% 0.90% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 14.85 34.36 19.51 13.95 13.88 13.86 12.96 9.52%
EPS 4.11 7.69 3.78 4.56 4.02 4.07 3.04 22.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.53 3.45 3.49 3.45 3.41 3.37 3.92%
Adjusted Per Share Value based on latest NOSH - 242,123
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 14.86 34.38 19.52 13.96 13.89 13.87 12.97 9.52%
EPS 4.11 7.70 3.79 4.56 4.02 4.08 3.05 22.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5717 3.5316 3.4516 3.4916 3.4516 3.4116 3.3716 3.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.90 1.98 1.98 2.01 2.03 2.01 1.94 -
P/RPS 12.79 5.76 10.15 14.41 14.62 14.50 14.97 -9.98%
P/EPS 46.25 25.74 52.33 44.07 50.46 49.34 63.72 -19.28%
EY 2.16 3.89 1.91 2.27 1.98 2.03 1.57 23.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.57 0.58 0.59 0.59 0.58 -5.84%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 25/05/22 23/02/22 24/11/21 15/09/21 25/05/21 24/02/21 -
Price 1.96 1.85 1.97 2.00 2.06 0.00 1.97 -
P/RPS 13.20 5.38 10.10 14.34 14.84 0.00 15.20 -9.00%
P/EPS 47.71 24.05 52.06 43.85 51.21 0.00 64.70 -18.42%
EY 2.10 4.16 1.92 2.28 1.95 0.00 1.55 22.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.57 0.57 0.60 0.00 0.58 -3.48%

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