[SHL] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 4.71%
YoY- 66.35%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 206,965 200,186 197,834 148,195 132,338 122,831 96,355 66.39%
PBT 69,907 69,062 68,556 52,317 49,026 43,266 33,239 64.07%
Tax -17,414 -15,820 -14,880 -8,865 -7,265 -7,754 -6,488 93.01%
NP 52,493 53,242 53,676 43,452 41,761 35,512 26,751 56.67%
-
NP to SH 48,679 48,780 48,573 39,809 38,019 31,682 23,467 62.57%
-
Tax Rate 24.91% 22.91% 21.70% 16.94% 14.82% 17.92% 19.52% -
Total Cost 154,472 146,944 144,158 104,743 90,577 87,319 69,604 70.05%
-
Net Worth 876,487 864,381 854,696 835,326 845,011 835,326 825,641 4.06%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 876,487 864,381 854,696 835,326 845,011 835,326 825,641 4.06%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,123 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 25.36% 26.60% 27.13% 29.32% 31.56% 28.91% 27.76% -
ROE 5.55% 5.64% 5.68% 4.77% 4.50% 3.79% 2.84% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 85.48 82.68 81.71 61.21 54.66 50.73 39.80 66.38%
EPS 20.11 20.15 20.06 16.44 15.70 13.09 9.69 62.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 3.57 3.53 3.45 3.49 3.45 3.41 4.06%
Adjusted Per Share Value based on latest NOSH - 242,123
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 85.52 82.72 81.75 61.23 54.68 50.75 39.81 66.41%
EPS 20.11 20.16 20.07 16.45 15.71 13.09 9.70 62.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6217 3.5717 3.5316 3.4516 3.4916 3.4516 3.4116 4.06%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.93 1.90 1.98 1.98 2.01 2.03 2.01 -
P/RPS 2.26 2.30 2.42 3.23 3.68 4.00 5.05 -41.46%
P/EPS 9.60 9.43 9.87 12.04 12.80 15.51 20.74 -40.13%
EY 10.42 10.60 10.13 8.30 7.81 6.45 4.82 67.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.56 0.57 0.58 0.59 0.59 -6.89%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 23/08/22 25/05/22 23/02/22 24/11/21 15/09/21 25/05/21 -
Price 1.76 1.96 1.85 1.97 2.00 2.06 2.06 -
P/RPS 2.06 2.37 2.26 3.22 3.66 4.06 5.18 -45.89%
P/EPS 8.75 9.73 9.22 11.98 12.74 15.74 21.25 -44.62%
EY 11.42 10.28 10.84 8.35 7.85 6.35 4.70 80.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.52 0.57 0.57 0.60 0.60 -12.61%

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