[SHL] QoQ Quarter Result on 31-Mar-2022 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 103.32%
YoY- 88.85%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 58,370 40,555 35,961 83,205 47,244 33,776 33,609 44.33%
PBT 15,236 13,968 13,179 27,304 15,456 13,123 12,673 13.02%
Tax -2,824 -2,934 -2,872 -6,538 -5,070 -1,340 -1,932 28.70%
NP 12,412 11,034 10,307 20,766 10,386 11,783 10,741 10.09%
-
NP to SH 11,579 10,942 9,947 18,628 9,162 11,043 9,740 12.18%
-
Tax Rate 18.54% 21.01% 21.79% 23.95% 32.80% 10.21% 15.25% -
Total Cost 45,958 29,521 25,654 62,439 36,858 21,993 22,868 59.05%
-
Net Worth 864,381 876,487 864,381 854,696 835,326 845,011 835,326 2.29%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 864,381 876,487 864,381 854,696 835,326 845,011 835,326 2.29%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 21.26% 27.21% 28.66% 24.96% 21.98% 34.89% 31.96% -
ROE 1.34% 1.25% 1.15% 2.18% 1.10% 1.31% 1.17% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 24.11 16.75 14.85 34.36 19.51 13.95 13.88 44.35%
EPS 4.78 4.52 4.11 7.69 3.78 4.56 4.02 12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.62 3.57 3.53 3.45 3.49 3.45 2.29%
Adjusted Per Share Value based on latest NOSH - 242,123
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 24.12 16.76 14.86 34.38 19.52 13.96 13.89 44.32%
EPS 4.78 4.52 4.11 7.70 3.79 4.56 4.02 12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5717 3.6217 3.5717 3.5316 3.4516 3.4916 3.4516 2.30%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.84 1.93 1.90 1.98 1.98 2.01 2.03 -
P/RPS 7.63 11.52 12.79 5.76 10.15 14.41 14.62 -35.10%
P/EPS 38.48 42.71 46.25 25.74 52.33 44.07 50.46 -16.48%
EY 2.60 2.34 2.16 3.89 1.91 2.27 1.98 19.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.53 0.56 0.57 0.58 0.59 -8.05%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 29/11/22 23/08/22 25/05/22 23/02/22 24/11/21 15/09/21 -
Price 1.88 1.76 1.96 1.85 1.97 2.00 2.06 -
P/RPS 7.80 10.51 13.20 5.38 10.10 14.34 14.84 -34.79%
P/EPS 39.31 38.95 47.71 24.05 52.06 43.85 51.21 -16.12%
EY 2.54 2.57 2.10 4.16 1.92 2.28 1.95 19.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.55 0.52 0.57 0.57 0.60 -7.91%

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