[SHL] QoQ 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- 5.82%
YoY- 26.38%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 47,619 40,040 73,723 58,370 40,555 35,961 83,205 -31.04%
PBT 20,653 12,392 27,754 15,236 13,968 13,179 27,304 -16.96%
Tax -3,468 -2,239 -5,177 -2,824 -2,934 -2,872 -6,538 -34.44%
NP 17,185 10,153 22,577 12,412 11,034 10,307 20,766 -11.84%
-
NP to SH 17,067 9,975 21,740 11,579 10,942 9,947 18,628 -5.66%
-
Tax Rate 16.79% 18.07% 18.65% 18.54% 21.01% 21.79% 23.95% -
Total Cost 30,434 29,887 51,146 45,958 29,521 25,654 62,439 -38.03%
-
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 36.09% 25.36% 30.62% 21.26% 27.21% 28.66% 24.96% -
ROE 1.87% 1.11% 2.45% 1.34% 1.25% 1.15% 2.18% -
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 19.67 16.54 30.45 24.11 16.75 14.85 34.36 -31.03%
EPS 7.05 4.12 8.98 4.78 4.52 4.11 7.69 -5.62%
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 19.67 16.54 30.45 24.11 16.75 14.85 34.36 -31.03%
EPS 7.05 4.12 8.98 4.78 4.52 4.11 7.69 -5.62%
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%
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 11.85 11.49 5.75 7.63 11.52 12.79 5.76 61.68%
P/EPS 33.05 46.12 19.49 38.48 42.71 46.25 25.74 18.11%
EY 3.03 2.17 5.13 2.60 2.34 2.16 3.89 -15.33%
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 10.42 12.70 6.24 7.80 10.51 13.20 5.38 55.31%
P/EPS 29.08 50.97 21.16 39.31 38.95 47.71 24.05 13.48%
EY 3.44 1.96 4.73 2.54 2.57 2.10 4.16 -11.88%
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