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

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 13.38%
YoY- 134.66%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 34,769 47,619 40,555 33,776 24,269 39,011 45,347 -4.32%
PBT 16,941 20,653 13,968 13,123 7,363 15,582 23,746 -5.46%
Tax -4,398 -3,468 -2,934 -1,340 -1,829 -4,905 -4,795 -1.42%
NP 12,543 17,185 11,034 11,783 5,534 10,677 18,951 -6.64%
-
NP to SH 12,391 17,067 10,942 11,043 4,706 10,246 17,726 -5.78%
-
Tax Rate 25.96% 16.79% 21.01% 10.21% 24.84% 31.48% 20.19% -
Total Cost 22,226 30,434 29,521 21,993 18,735 28,334 26,396 -2.82%
-
Net Worth 963,206 910,385 876,487 845,011 820,799 806,271 803,850 3.05%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 963,206 910,385 876,487 845,011 820,799 806,271 803,850 3.05%
NOSH 242,011 242,123 242,123 242,123 242,123 242,123 242,123 -0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 36.08% 36.09% 27.21% 34.89% 22.80% 27.37% 41.79% -
ROE 1.29% 1.87% 1.25% 1.31% 0.57% 1.27% 2.21% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 14.37 19.67 16.75 13.95 10.02 16.11 18.73 -4.31%
EPS 5.12 7.05 4.52 4.56 1.94 4.23 7.32 -5.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.76 3.62 3.49 3.39 3.33 3.32 3.06%
Adjusted Per Share Value based on latest NOSH - 242,123
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 14.37 19.68 16.76 13.96 10.03 16.12 18.74 -4.32%
EPS 5.12 7.05 4.52 4.56 1.94 4.23 7.32 -5.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.7617 3.6217 3.4916 3.3916 3.3315 3.3215 3.05%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.90 2.33 1.93 2.01 2.00 2.31 2.53 -
P/RPS 20.19 11.85 11.52 14.41 19.95 14.34 13.51 6.91%
P/EPS 56.64 33.05 42.71 44.07 102.90 54.59 34.56 8.57%
EY 1.77 3.03 2.34 2.27 0.97 1.83 2.89 -7.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.62 0.53 0.58 0.59 0.69 0.76 -0.66%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 28/11/23 29/11/22 24/11/21 25/11/20 27/11/19 28/11/18 -
Price 2.41 2.05 1.76 2.00 1.96 2.27 2.31 -
P/RPS 16.77 10.42 10.51 14.34 19.55 14.09 12.33 5.25%
P/EPS 47.07 29.08 38.95 43.85 100.84 53.64 31.55 6.88%
EY 2.12 3.44 2.57 2.28 0.99 1.86 3.17 -6.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.55 0.49 0.57 0.58 0.68 0.70 -2.26%

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