[SHL] YoY Quarter Result on 31-Dec-2015 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 20.11%
YoY- 1.09%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 42,773 37,141 50,169 60,109 60,813 52,479 27,235 7.80%
PBT 19,360 20,864 25,474 24,745 28,201 21,631 11,242 9.47%
Tax -3,136 -3,650 -4,232 -1,288 -5,002 -4,581 -3,038 0.53%
NP 16,224 17,214 21,242 23,457 23,199 17,050 8,204 12.02%
-
NP to SH 14,766 16,976 21,136 23,325 23,073 16,971 8,088 10.54%
-
Tax Rate 16.20% 17.49% 16.61% 5.21% 17.74% 21.18% 27.02% -
Total Cost 26,549 19,927 28,927 36,652 37,614 35,429 19,031 5.70%
-
Net Worth 799,008 772,375 740,899 694,895 610,152 583,518 566,570 5.89%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 19,369 - - - - - -
Div Payout % - 114.10% - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 799,008 772,375 740,899 694,895 610,152 583,518 566,570 5.89%
NOSH 242,123 242,124 242,124 242,124 242,124 242,124 242,124 -0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 37.93% 46.35% 42.34% 39.02% 38.15% 32.49% 30.12% -
ROE 1.85% 2.20% 2.85% 3.36% 3.78% 2.91% 1.43% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 17.67 15.34 20.72 24.83 25.12 21.67 11.25 7.81%
EPS 6.10 7.01 8.73 9.63 9.53 7.01 3.34 10.55%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.19 3.06 2.87 2.52 2.41 2.34 5.89%
Adjusted Per Share Value based on latest NOSH - 242,124
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 17.67 15.35 20.73 24.84 25.13 21.68 11.25 7.81%
EPS 6.10 7.01 8.73 9.64 9.53 7.01 3.34 10.55%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3015 3.1915 3.0614 2.8713 2.5212 2.4111 2.3411 5.89%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.18 2.70 2.86 2.90 2.95 2.07 1.14 -
P/RPS 12.34 17.60 13.80 11.68 11.75 9.55 10.13 3.34%
P/EPS 35.75 38.51 32.76 30.10 30.96 29.53 34.13 0.77%
EY 2.80 2.60 3.05 3.32 3.23 3.39 2.93 -0.75%
DY 0.00 2.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.85 0.93 1.01 1.17 0.86 0.49 5.08%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 27/02/18 23/02/17 25/02/16 26/02/15 26/02/14 27/02/13 -
Price 2.39 2.62 2.87 2.86 3.35 2.13 1.30 -
P/RPS 13.53 17.08 13.85 11.52 13.34 9.83 11.56 2.65%
P/EPS 39.19 37.37 32.88 29.69 35.15 30.39 38.92 0.11%
EY 2.55 2.68 3.04 3.37 2.84 3.29 2.57 -0.13%
DY 0.00 3.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.82 0.94 1.00 1.33 0.88 0.56 4.27%

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