[SHL] YoY TTM Result on 30-Jun-2020 [#1]

Stock

[SHL] SHL CONSOLIDATED BHD

Announcement Date

26-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

30-Jun-2020 [#1]

Profit Trend

QoQ- -24.52%

YoY- -45.19%

Quarter Report

SHL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	212,688	200,186	122,831	106,831	158,568	180,837	193,056	1.62%
YoY %	6.25%	62.98%	14.98%	-32.63%	-12.31%	-6.33%	-	-
Horiz. %	110.17%	103.69%	63.62%	55.34%	82.14%	93.67%	100.00%	-
PBT	69,350	69,062	43,266	52,285	72,256	87,571	98,334	-5.65%
YoY %	0.42%	59.62%	-17.25%	-27.64%	-17.49%	-10.95%	-	-
Horiz. %	70.52%	70.23%	44.00%	53.17%	73.48%	89.05%	100.00%	-
Tax	-13,174	-15,820	-7,754	-17,413	-9,057	-14,373	-17,347	-4.48%
YoY %	16.73%	-104.02%	55.47%	-92.26%	36.99%	17.14%	-	-
Horiz. %	75.94%	91.20%	44.70%	100.38%	52.21%	82.86%	100.00%	-
NP	56,176	53,242	35,512	34,872	63,199	73,198	80,987	-5.91%
YoY %	5.51%	49.93%	1.84%	-44.82%	-13.66%	-9.62%	-	-
Horiz. %	69.36%	65.74%	43.85%	43.06%	78.04%	90.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,236	48,780	31,682	31,542	57,543	69,754	80,505	-6.36%
YoY %	11.18%	53.97%	0.44%	-45.19%	-17.51%	-13.35%	-	-
Horiz. %	67.37%	60.59%	39.35%	39.18%	71.48%	86.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.00%	22.91%	17.92%	33.30%	12.53%	16.41%	17.64%	-
YoY %	-17.07%	27.85%	-46.19%	165.76%	-23.64%	-6.97%	-	-
Horiz. %	107.71%	129.88%	101.59%	188.78%	71.03%	93.03%	100.00%	-
Total Cost	156,512	146,944	87,319	71,959	95,369	107,639	112,069	5.72%
YoY %	6.51%	68.28%	21.35%	-24.55%	-11.40%	-3.95%	-	-
Horiz. %	139.66%	131.12%	77.92%	64.21%	85.10%	96.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	898,279	864,381	835,326	815,956	796,587	786,902	767,533	2.65%
YoY %	3.92%	3.48%	2.37%	2.43%	1.23%	2.52%	-	-
Horiz. %	117.03%	112.62%	108.83%	106.31%	103.79%	102.52%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	-	-	-	16,948	19,369	19,369	29,054	-
YoY %	-	-	-	-12.50%	0.00%	-33.33%	-	-
Horiz. %	-	-	-	58.33%	66.67%	66.67%	100.00%	-
Div Payout %	-	-	-	53.73%	33.66%	27.77%	36.09%	-
YoY %	-	-	-	59.63%	21.21%	-23.05%	-	-
Horiz. %	-	-	-	148.88%	93.27%	76.95%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	898,279	864,381	835,326	815,956	796,587	786,902	767,533	2.65%
YoY %	3.92%	3.48%	2.37%	2.43%	1.23%	2.52%	-	-
Horiz. %	117.03%	112.62%	108.83%	106.31%	103.79%	102.52%	100.00%	-
NOSH	242,123	242,123	242,123	242,123	242,123	242,123	242,124	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	26.41%	26.60%	28.91%	32.64%	39.86%	40.48%	41.95%	-
YoY %	-0.71%	-7.99%	-11.43%	-18.11%	-1.53%	-3.50%	-	-
Horiz. %	62.96%	63.41%	68.92%	77.81%	95.02%	96.50%	100.00%	-
ROE	6.04%	5.64%	3.79%	3.87%	7.22%	8.86%	10.49%	-
YoY %	7.09%	48.81%	-2.07%	-46.40%	-18.51%	-15.54%	-	-
Horiz. %	57.58%	53.77%	36.13%	36.89%	68.83%	84.46%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	87.84	82.68	50.73	44.12	65.49	74.69	79.73	1.62%
YoY %	6.24%	62.98%	14.98%	-32.63%	-12.32%	-6.32%	-	-
Horiz. %	110.17%	103.70%	63.63%	55.34%	82.14%	93.68%	100.00%	-
EPS	22.40	20.15	13.09	13.03	23.77	28.81	33.25	-6.36%
YoY %	11.17%	53.93%	0.46%	-45.18%	-17.49%	-13.35%	-	-
Horiz. %	67.37%	60.60%	39.37%	39.19%	71.49%	86.65%	100.00%	-
DPS	0.00	0.00	0.00	7.00	8.00	8.00	12.00	-
YoY %	0.00%	0.00%	0.00%	-12.50%	0.00%	-33.33%	-	-
Horiz. %	0.00%	0.00%	0.00%	58.33%	66.67%	66.67%	100.00%	-
NAPS	3.71	3.57	3.45	3.37	3.29	3.25	3.17	2.65%
YoY %	3.92%	3.48%	2.37%	2.43%	1.23%	2.52%	-	-
Horiz. %	117.03%	112.62%	108.83%	106.31%	103.79%	102.52%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 242,123
RPS	87.88	82.72	50.75	44.14	65.52	74.72	79.77	1.62%
YoY %	6.24%	63.00%	14.98%	-32.63%	-12.31%	-6.33%	-	-
Horiz. %	110.17%	103.70%	63.62%	55.33%	82.14%	93.67%	100.00%	-
EPS	22.41	20.16	13.09	13.03	23.78	28.82	33.26	-6.36%
YoY %	11.16%	54.01%	0.46%	-45.21%	-17.49%	-13.35%	-	-
Horiz. %	67.38%	60.61%	39.36%	39.18%	71.50%	86.65%	100.00%	-
DPS	0.00	0.00	0.00	7.00	8.00	8.00	12.01	-
YoY %	0.00%	0.00%	0.00%	-12.50%	0.00%	-33.39%	-	-
Horiz. %	0.00%	0.00%	0.00%	58.28%	66.61%	66.61%	100.00%	-
NAPS	3.7117	3.5717	3.4516	3.3716	3.2915	3.2515	3.1715	2.65%
YoY %	3.92%	3.48%	2.37%	2.43%	1.23%	2.52%	-	-
Horiz. %	117.03%	112.62%	108.83%	106.31%	103.78%	102.52%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.90	1.90	2.03	2.00	2.39	2.40	2.80	-
P/RPS	2.16	2.30	4.00	4.53	3.65	3.21	3.51	-7.76%
YoY %	-6.09%	-42.50%	-11.70%	24.11%	13.71%	-8.55%	-	-
Horiz. %	61.54%	65.53%	113.96%	129.06%	103.99%	91.45%	100.00%	-
P/EPS	8.48	9.43	15.51	15.35	10.06	8.33	8.42	0.11%
YoY %	-10.07%	-39.20%	1.04%	52.58%	20.77%	-1.07%	-	-
Horiz. %	100.71%	112.00%	184.20%	182.30%	119.48%	98.93%	100.00%	-
EY	11.79	10.60	6.45	6.51	9.94	12.00	11.87	-0.11%
YoY %	11.23%	64.34%	-0.92%	-34.51%	-17.17%	1.10%	-	-
Horiz. %	99.33%	89.30%	54.34%	54.84%	83.74%	101.10%	100.00%	-
DY	0.00	0.00	0.00	3.50	3.35	3.33	4.29	-
YoY %	0.00%	0.00%	0.00%	4.48%	0.60%	-22.38%	-	-
Horiz. %	0.00%	0.00%	0.00%	81.59%	78.09%	77.62%	100.00%	-
P/NAPS	0.51	0.53	0.59	0.59	0.73	0.74	0.88	-8.68%
YoY %	-3.77%	-10.17%	0.00%	-19.18%	-1.35%	-15.91%	-	-
Horiz. %	57.95%	60.23%	67.05%	67.05%	82.95%	84.09%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	23/08/22	15/09/21	26/08/20	20/08/19	21/08/18	22/08/17	-
Price	2.10	1.96	2.06	1.98	2.42	2.60	2.86	-
P/RPS	2.39	2.37	4.06	4.49	3.70	3.48	3.59	-6.55%
YoY %	0.84%	-41.63%	-9.58%	21.35%	6.32%	-3.06%	-	-
Horiz. %	66.57%	66.02%	113.09%	125.07%	103.06%	96.94%	100.00%	-
P/EPS	9.37	9.73	15.74	15.20	10.18	9.02	8.60	1.43%
YoY %	-3.70%	-38.18%	3.55%	49.31%	12.86%	4.88%	-	-
Horiz. %	108.95%	113.14%	183.02%	176.74%	118.37%	104.88%	100.00%	-
EY	10.67	10.28	6.35	6.58	9.82	11.08	11.63	-1.42%
YoY %	3.79%	61.89%	-3.50%	-32.99%	-11.37%	-4.73%	-	-
Horiz. %	91.75%	88.39%	54.60%	56.58%	84.44%	95.27%	100.00%	-
DY	0.00	0.00	0.00	3.54	3.31	3.08	4.20	-
YoY %	0.00%	0.00%	0.00%	6.95%	7.47%	-26.67%	-	-
Horiz. %	0.00%	0.00%	0.00%	84.29%	78.81%	73.33%	100.00%	-
P/NAPS	0.57	0.55	0.60	0.59	0.74	0.80	0.90	-7.32%
YoY %	3.64%	-8.33%	1.69%	-20.27%	-7.50%	-11.11%	-	-
Horiz. %	63.33%	61.11%	66.67%	65.56%	82.22%	88.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos