[SHL] QoQ Quarter Result on 31-Dec-2020 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 56.65%
YoY- -21.93%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 33,776 33,609 33,566 31,387 24,269 7,133 26,763 16.76%
PBT 13,123 12,673 11,065 12,165 7,363 2,646 16,397 -13.78%
Tax -1,340 -1,932 -523 -3,470 -1,829 -666 -5,365 -60.30%
NP 11,783 10,741 10,542 8,695 5,534 1,980 11,032 4.48%
-
NP to SH 11,043 9,740 9,864 7,372 4,706 1,525 10,328 4.55%
-
Tax Rate 10.21% 15.25% 4.73% 28.52% 24.84% 25.17% 32.72% -
Total Cost 21,993 22,868 23,024 22,692 18,735 5,153 15,731 25.00%
-
Net Worth 845,011 835,326 825,641 815,956 820,799 815,956 830,484 1.16%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - 16,948 -
Div Payout % - - - - - - 164.10% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 845,011 835,326 825,641 815,956 820,799 815,956 830,484 1.16%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 34.89% 31.96% 31.41% 27.70% 22.80% 27.76% 41.22% -
ROE 1.31% 1.17% 1.19% 0.90% 0.57% 0.19% 1.24% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.95 13.88 13.86 12.96 10.02 2.95 11.05 16.79%
EPS 4.56 4.02 4.07 3.04 1.94 0.63 4.27 4.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
NAPS 3.49 3.45 3.41 3.37 3.39 3.37 3.43 1.16%
Adjusted Per Share Value based on latest NOSH - 242,123
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.96 13.89 13.87 12.97 10.03 2.95 11.06 16.77%
EPS 4.56 4.02 4.08 3.05 1.94 0.63 4.27 4.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
NAPS 3.4916 3.4516 3.4116 3.3716 3.3916 3.3716 3.4316 1.16%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.01 2.03 2.01 1.94 2.00 2.00 1.88 -
P/RPS 14.41 14.62 14.50 14.97 19.95 67.89 17.01 -10.46%
P/EPS 44.07 50.46 49.34 63.72 102.90 317.54 44.07 0.00%
EY 2.27 1.98 2.03 1.57 0.97 0.31 2.27 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.72 -
P/NAPS 0.58 0.59 0.59 0.58 0.59 0.59 0.55 3.60%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 15/09/21 25/05/21 24/02/21 25/11/20 26/08/20 24/06/20 -
Price 2.00 2.06 0.00 1.97 1.96 1.98 1.94 -
P/RPS 14.34 14.84 0.00 15.20 19.55 67.21 17.55 -12.58%
P/EPS 43.85 51.21 0.00 64.70 100.84 314.36 45.48 -2.40%
EY 2.28 1.95 0.00 1.55 0.99 0.32 2.20 2.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.61 -
P/NAPS 0.57 0.60 0.00 0.58 0.58 0.59 0.57 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