[SHL] YoY Annualized Quarter Result on 30-Jun-2018 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 0.26%
YoY- 0.18%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 134,436 28,532 153,684 204,252 203,064 242,972 248,664 -9.73%
PBT 50,692 10,584 61,292 99,076 81,412 97,232 91,724 -9.40%
Tax -7,728 -2,664 -9,536 -17,188 -11,068 -21,128 -16,288 -11.67%
NP 42,964 7,920 51,756 81,888 70,344 76,104 75,436 -8.94%
-
NP to SH 38,960 6,100 47,088 69,904 69,776 75,684 74,812 -10.29%
-
Tax Rate 15.25% 25.17% 15.56% 17.35% 13.60% 21.73% 17.76% -
Total Cost 91,472 20,612 101,928 122,364 132,720 166,868 173,228 -10.08%
-
Net Worth 835,326 815,956 796,587 786,902 767,533 733,635 690,053 3.23%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 835,326 815,956 796,587 786,902 767,533 733,635 690,053 3.23%
NOSH 242,123 242,123 242,123 242,123 242,124 242,124 242,124 -0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 31.96% 27.76% 33.68% 40.09% 34.64% 31.32% 30.34% -
ROE 4.66% 0.75% 5.91% 8.88% 9.09% 10.32% 10.84% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 55.52 11.78 63.47 84.36 83.87 100.35 102.70 -9.73%
EPS 16.08 2.52 19.44 28.88 28.80 31.24 30.88 -10.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.45 3.37 3.29 3.25 3.17 3.03 2.85 3.23%
Adjusted Per Share Value based on latest NOSH - 242,123
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 55.55 11.79 63.50 84.40 83.91 100.40 102.75 -9.73%
EPS 16.10 2.52 19.46 28.88 28.83 31.27 30.91 -10.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4516 3.3716 3.2915 3.2515 3.1715 3.0314 2.8513 3.23%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.03 2.00 2.39 2.40 2.80 2.92 3.30 -
P/RPS 3.66 16.97 3.77 2.85 3.34 2.91 3.21 2.20%
P/EPS 12.62 79.38 12.29 8.31 9.72 9.34 10.68 2.81%
EY 7.93 1.26 8.14 12.03 10.29 10.70 9.36 -2.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.73 0.74 0.88 0.96 1.16 -10.64%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 15/09/21 26/08/20 20/08/19 21/08/18 22/08/17 24/08/16 26/08/15 -
Price 2.06 1.98 2.42 2.60 2.86 3.15 3.06 -
P/RPS 3.71 16.80 3.81 3.08 3.41 3.14 2.98 3.71%
P/EPS 12.80 78.59 12.44 9.01 9.92 10.08 9.90 4.37%
EY 7.81 1.27 8.04 11.10 10.08 9.92 10.10 -4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.74 0.80 0.90 1.04 1.07 -9.18%

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