[SHL] YoY Quarter Result on 31-Dec-2021 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -17.03%
YoY- 24.28%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 60,558 58,370 47,244 31,387 33,924 42,773 37,141 8.48%
PBT 21,259 15,236 15,456 12,165 17,660 19,360 20,864 0.31%
Tax -3,603 -2,824 -5,070 -3,470 -6,477 -3,136 -3,650 -0.21%
NP 17,656 12,412 10,386 8,695 11,183 16,224 17,214 0.42%
-
NP to SH 17,563 11,579 9,162 7,372 9,443 14,766 16,976 0.56%
-
Tax Rate 16.95% 18.54% 32.80% 28.52% 36.68% 16.20% 17.49% -
Total Cost 42,902 45,958 36,858 22,692 22,741 26,549 19,927 13.62%
-
Net Worth 900,700 864,381 835,326 815,956 796,587 799,008 772,375 2.59%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - 19,369 -
Div Payout % - - - - - - 114.10% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 900,700 864,381 835,326 815,956 796,587 799,008 772,375 2.59%
NOSH 242,123 242,123 242,123 242,123 242,123 242,123 242,124 -0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 29.16% 21.26% 21.98% 27.70% 32.96% 37.93% 46.35% -
ROE 1.95% 1.34% 1.10% 0.90% 1.19% 1.85% 2.20% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 25.01 24.11 19.51 12.96 14.01 17.67 15.34 8.48%
EPS 7.25 4.78 3.78 3.04 3.90 6.10 7.01 0.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 3.72 3.57 3.45 3.37 3.29 3.30 3.19 2.59%
Adjusted Per Share Value based on latest NOSH - 242,123
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 25.01 24.11 19.51 12.96 14.01 17.67 15.34 8.48%
EPS 7.25 4.78 3.78 3.04 3.90 6.10 7.01 0.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 3.72 3.57 3.45 3.37 3.29 3.30 3.19 2.59%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.05 1.84 1.98 1.94 2.32 2.18 2.70 -
P/RPS 8.20 7.63 10.15 14.97 16.56 12.34 17.60 -11.94%
P/EPS 28.26 38.48 52.33 63.72 59.49 35.75 38.51 -5.02%
EY 3.54 2.60 1.91 1.57 1.68 2.80 2.60 5.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.96 -
P/NAPS 0.55 0.52 0.57 0.58 0.71 0.66 0.85 -6.99%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 23/02/23 23/02/22 24/02/21 26/02/20 20/02/19 27/02/18 -
Price 2.12 1.88 1.97 1.97 2.25 2.39 2.62 -
P/RPS 8.48 7.80 10.10 15.20 16.06 13.53 17.08 -11.01%
P/EPS 29.23 39.31 52.06 64.70 57.69 39.19 37.37 -4.01%
EY 3.42 2.54 1.92 1.55 1.73 2.55 2.68 4.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.05 -
P/NAPS 0.57 0.53 0.57 0.58 0.68 0.72 0.82 -5.87%

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