[SHL] YoY Cumulative Quarter Result on 30-Sep-2019 [#2]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 87.04%
YoY- -37.45%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 76,516 67,385 31,402 77,432 96,410 100,908 114,761 -6.52%
PBT 27,147 25,796 10,009 30,905 48,515 41,591 46,411 -8.54%
Tax -5,806 -3,272 -2,495 -7,289 -9,092 -6,078 -9,814 -8.37%
NP 21,341 22,524 7,514 23,616 39,423 35,513 36,597 -8.59%
-
NP to SH 20,889 20,783 6,231 22,018 35,202 35,195 36,354 -8.81%
-
Tax Rate 21.39% 12.68% 24.93% 23.59% 18.74% 14.61% 21.15% -
Total Cost 55,175 44,861 23,888 53,816 56,987 65,395 78,164 -5.63%
-
Net Worth 876,487 845,011 820,799 806,271 803,850 769,954 733,635 3.00%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - 14,527 -
Div Payout % - - - - - - 39.96% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 876,487 845,011 820,799 806,271 803,850 769,954 733,635 3.00%
NOSH 242,123 242,123 242,123 242,123 242,123 242,124 242,124 -0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 27.89% 33.43% 23.93% 30.50% 40.89% 35.19% 31.89% -
ROE 2.38% 2.46% 0.76% 2.73% 4.38% 4.57% 4.96% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 31.60 27.83 12.97 31.98 39.82 41.68 47.40 -6.53%
EPS 8.63 8.58 2.57 9.09 14.54 14.54 15.01 -8.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 3.62 3.49 3.39 3.33 3.32 3.18 3.03 3.00%
Adjusted Per Share Value based on latest NOSH - 242,123
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 31.62 27.84 12.98 32.00 39.84 41.70 47.42 -6.52%
EPS 8.63 8.59 2.57 9.10 14.55 14.54 15.02 -8.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 3.6217 3.4916 3.3916 3.3315 3.3215 3.1815 3.0314 3.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.93 2.01 2.00 2.31 2.53 2.84 2.96 -
P/RPS 6.11 7.22 15.42 7.22 6.35 6.81 6.25 -0.37%
P/EPS 22.37 23.42 77.72 25.40 17.40 19.54 19.71 2.13%
EY 4.47 4.27 1.29 3.94 5.75 5.12 5.07 -2.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.03 -
P/NAPS 0.53 0.58 0.59 0.69 0.76 0.89 0.98 -9.73%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 24/11/21 25/11/20 27/11/19 28/11/18 29/11/17 24/11/16 -
Price 1.76 2.00 1.96 2.27 2.31 2.77 2.92 -
P/RPS 5.57 7.19 15.11 7.10 5.80 6.65 6.16 -1.66%
P/EPS 20.40 23.30 76.16 24.96 15.89 19.06 19.45 0.79%
EY 4.90 4.29 1.31 4.01 6.29 5.25 5.14 -0.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.05 -
P/NAPS 0.49 0.57 0.58 0.68 0.70 0.87 0.96 -10.59%

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