[SHL] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 6.69%
YoY- 233.54%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 175,318 153,032 134,770 62,804 154,864 192,820 201,816 -2.31%
PBT 66,090 54,294 51,592 20,018 61,810 97,030 83,182 -3.75%
Tax -11,414 -11,612 -6,544 -4,990 -14,578 -18,184 -12,156 -1.04%
NP 54,676 42,682 45,048 15,028 47,232 78,846 71,026 -4.26%
-
NP to SH 54,084 41,778 41,566 12,462 44,036 70,404 70,390 -4.29%
-
Tax Rate 17.27% 21.39% 12.68% 24.93% 23.59% 18.74% 14.61% -
Total Cost 120,642 110,350 89,722 47,776 107,632 113,974 130,790 -1.33%
-
Net Worth 910,385 876,487 845,011 820,799 806,271 803,850 769,954 2.83%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 910,385 876,487 845,011 820,799 806,271 803,850 769,954 2.83%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,124 -0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 31.19% 27.89% 33.43% 23.93% 30.50% 40.89% 35.19% -
ROE 5.94% 4.77% 4.92% 1.52% 5.46% 8.76% 9.14% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 72.41 63.20 55.66 25.94 63.96 79.64 83.35 -2.31%
EPS 22.34 17.26 17.16 5.14 18.18 29.08 29.08 -4.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.62 3.49 3.39 3.33 3.32 3.18 2.83%
Adjusted Per Share Value based on latest NOSH - 242,123
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 72.41 63.20 55.66 25.94 63.96 79.64 83.35 -2.31%
EPS 22.34 17.26 17.16 5.14 18.18 29.08 29.07 -4.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.62 3.49 3.39 3.33 3.32 3.18 2.83%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.33 1.93 2.01 2.00 2.31 2.53 2.84 -
P/RPS 3.22 3.05 3.61 7.71 3.61 3.18 3.41 -0.95%
P/EPS 10.43 11.19 11.71 38.86 12.70 8.70 9.77 1.09%
EY 9.59 8.94 8.54 2.57 7.87 11.49 10.24 -1.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.53 0.58 0.59 0.69 0.76 0.89 -5.84%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 29/11/22 24/11/21 25/11/20 27/11/19 28/11/18 29/11/17 -
Price 2.05 1.76 2.00 1.96 2.27 2.31 2.77 -
P/RPS 2.83 2.78 3.59 7.56 3.55 2.90 3.32 -2.62%
P/EPS 9.18 10.20 11.65 38.08 12.48 7.94 9.53 -0.62%
EY 10.90 9.80 8.58 2.63 8.01 12.59 10.50 0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.49 0.57 0.58 0.68 0.70 0.87 -7.35%

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