[SHL] QoQ TTM 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- 22.02%
YoY- 106.98%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 218,091 206,965 200,186 197,834 148,195 132,338 122,831 46.47%
PBT 69,687 69,907 69,062 68,556 52,317 49,026 43,266 37.28%
Tax -15,168 -17,414 -15,820 -14,880 -8,865 -7,265 -7,754 56.22%
NP 54,519 52,493 53,242 53,676 43,452 41,761 35,512 32.97%
-
NP to SH 51,096 48,679 48,780 48,573 39,809 38,019 31,682 37.40%
-
Tax Rate 21.77% 24.91% 22.91% 21.70% 16.94% 14.82% 17.92% -
Total Cost 163,572 154,472 146,944 144,158 104,743 90,577 87,319 51.78%
-
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 25.00% 25.36% 26.60% 27.13% 29.32% 31.56% 28.91% -
ROE 5.91% 5.55% 5.64% 5.68% 4.77% 4.50% 3.79% -
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 90.07 85.48 82.68 81.71 61.21 54.66 50.73 46.47%
EPS 21.10 20.11 20.15 20.06 16.44 15.70 13.09 37.35%
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 90.12 85.52 82.72 81.75 61.23 54.68 50.75 46.48%
EPS 21.11 20.11 20.16 20.07 16.45 15.71 13.09 37.40%
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 2.04 2.26 2.30 2.42 3.23 3.68 4.00 -36.08%
P/EPS 8.72 9.60 9.43 9.87 12.04 12.80 15.51 -31.80%
EY 11.47 10.42 10.60 10.13 8.30 7.81 6.45 46.62%
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 2.09 2.06 2.37 2.26 3.22 3.66 4.06 -35.69%
P/EPS 8.91 8.75 9.73 9.22 11.98 12.74 15.74 -31.49%
EY 11.23 11.42 10.28 10.84 8.35 7.85 6.35 46.08%
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