[SHL] YoY Quarter Result on 31-Mar-2015 [#4]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 91.76%
YoY- 208.24%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 42,491 38,103 47,711 60,976 37,767 70,218 12,199 23.10%
PBT 20,700 30,404 25,943 46,110 20,136 16,027 7,040 19.68%
Tax -3,115 -5,816 -2,743 -1,518 -5,616 -4,509 -2,043 7.27%
NP 17,585 24,588 23,200 44,592 14,520 11,518 4,997 23.31%
-
NP to SH 17,551 24,492 23,092 44,245 14,354 11,399 4,891 23.72%
-
Tax Rate 15.05% 19.13% 10.57% 3.29% 27.89% 28.13% 29.02% -
Total Cost 24,906 13,515 24,511 16,384 23,247 58,700 7,202 22.96%
-
Net Worth 791,745 750,584 719,108 697,317 593,203 576,255 556,885 6.03%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 14,527 16,948 24,212 16,948 - - -
Div Payout % - 59.32% 73.40% 54.72% 118.08% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 791,745 750,584 719,108 697,317 593,203 576,255 556,885 6.03%
NOSH 242,124 242,124 242,124 242,124 242,124 242,124 242,124 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 41.39% 64.53% 48.63% 73.13% 38.45% 16.40% 40.96% -
ROE 2.22% 3.26% 3.21% 6.35% 2.42% 1.98% 0.88% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 17.55 15.74 19.71 25.18 15.60 29.00 5.04 23.10%
EPS 7.25 10.12 9.54 18.27 5.93 4.71 2.02 23.72%
DPS 0.00 6.00 7.00 10.00 7.00 0.00 0.00 -
NAPS 3.27 3.10 2.97 2.88 2.45 2.38 2.30 6.03%
Adjusted Per Share Value based on latest NOSH - 242,124
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 17.56 15.74 19.71 25.20 15.61 29.01 5.04 23.11%
EPS 7.25 10.12 9.54 18.28 5.93 4.71 2.02 23.72%
DPS 0.00 6.00 7.00 10.00 7.00 0.00 0.00 -
NAPS 3.2715 3.1014 2.9714 2.8813 2.4511 2.3811 2.3011 6.03%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.52 2.84 2.93 3.14 2.15 1.32 1.29 -
P/RPS 14.36 18.05 14.87 12.47 13.78 4.55 25.60 -9.18%
P/EPS 34.76 28.08 30.72 17.18 36.27 28.04 63.86 -9.63%
EY 2.88 3.56 3.26 5.82 2.76 3.57 1.57 10.63%
DY 0.00 2.11 2.39 3.18 3.26 0.00 0.00 -
P/NAPS 0.77 0.92 0.99 1.09 0.88 0.55 0.56 5.44%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 31/05/17 26/05/16 27/05/15 28/05/14 30/05/13 23/05/12 -
Price 2.46 2.83 3.00 3.40 2.30 1.55 1.30 -
P/RPS 14.02 17.98 15.22 13.50 14.75 5.34 25.80 -9.66%
P/EPS 33.94 27.98 31.46 18.61 38.80 32.92 64.36 -10.11%
EY 2.95 3.57 3.18 5.37 2.58 3.04 1.55 11.31%
DY 0.00 2.12 2.33 2.94 3.04 0.00 0.00 -
P/NAPS 0.75 0.91 1.01 1.18 0.94 0.65 0.57 4.67%

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