[SHL] YoY TTM 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- 40.03%
YoY- 87.34%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 180,540 203,033 230,521 230,296 204,930 182,114 77,923 15.02%
PBT 83,155 102,289 97,275 124,057 74,530 47,031 25,271 21.94%
Tax -12,843 -19,862 -12,185 -18,749 -18,225 -12,101 -6,439 12.18%
NP 70,312 82,427 85,090 105,308 56,305 34,930 18,832 24.54%
-
NP to SH 69,722 81,982 84,540 104,569 55,819 34,475 18,372 24.87%
-
Tax Rate 15.44% 19.42% 12.53% 15.11% 24.45% 25.73% 25.48% -
Total Cost 110,228 120,606 145,431 124,988 148,625 147,184 59,091 10.94%
-
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 19,369 29,054 33,897 41,161 33,897 - - -
Div Payout % 27.78% 35.44% 40.10% 39.36% 60.73% - - -
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 38.95% 40.60% 36.91% 45.73% 27.48% 19.18% 24.17% -
ROE 8.81% 10.92% 11.76% 15.00% 9.41% 5.98% 3.30% -
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 74.57 83.85 95.21 95.11 84.64 75.22 32.18 15.02%
EPS 28.80 33.86 34.92 43.19 23.05 14.24 7.59 24.87%
DPS 8.00 12.00 14.00 17.00 14.00 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 74.57 83.86 95.21 95.12 84.64 75.22 32.18 15.02%
EPS 28.80 33.86 34.92 43.19 23.05 14.24 7.59 24.87%
DPS 8.00 12.00 14.00 17.00 14.00 0.00 0.00 -
NAPS 3.27 3.10 2.97 2.88 2.45 2.38 2.30 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 3.38 3.39 3.08 3.30 2.54 1.75 4.01 -2.80%
P/EPS 8.75 8.39 8.39 7.27 9.33 9.27 17.00 -10.47%
EY 11.43 11.92 11.92 13.75 10.72 10.79 5.88 11.70%
DY 3.17 4.23 4.78 5.41 6.51 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 3.30 3.37 3.15 3.57 2.72 2.06 4.04 -3.31%
P/EPS 8.54 8.36 8.59 7.87 9.98 10.89 17.13 -10.94%
EY 11.71 11.96 11.64 12.70 10.02 9.19 5.84 12.28%
DY 3.25 4.24 4.67 5.00 6.09 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