[SHCHAN] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 195.71%
YoY- 154.47%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 37,348 47,470 47,377 44,688 41,752 41,521 42,362 -8.06%
PBT -8,904 5,912 5,908 268 -280 10,509 9,437 -
Tax -12 -1,262 1,369 -600 -180 753 652 -
NP -8,916 4,650 7,277 -332 -460 11,262 10,089 -
-
NP to SH -8,904 4,650 7,277 268 -280 11,262 10,089 -
-
Tax Rate - 21.35% -23.17% 223.88% - -7.17% -6.91% -
Total Cost 46,264 42,820 40,100 45,020 42,212 30,259 32,273 27.16%
-
Net Worth 30,626 29,214 0 18,859 13,999 24,818 19,976 32.99%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 30,626 29,214 0 18,859 13,999 24,818 19,976 32.99%
NOSH 74,697 60,863 60,786 49,629 36,842 60,533 60,536 15.05%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -23.87% 9.80% 15.36% -0.74% -1.10% 27.12% 23.82% -
ROE -29.07% 15.92% 0.00% 1.42% -2.00% 45.38% 50.51% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 50.00 77.99 77.94 90.04 113.33 68.59 69.98 -20.09%
EPS -11.92 7.64 11.96 -0.54 -0.76 30.80 16.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.48 0.00 0.38 0.38 0.41 0.33 15.58%
Adjusted Per Share Value based on latest NOSH - 255,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 12.54 15.94 15.90 15.00 14.02 13.94 14.22 -8.04%
EPS -2.99 1.56 2.44 0.09 -0.09 3.78 3.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1028 0.0981 0.00 0.0633 0.047 0.0833 0.0671 32.93%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.72 0.65 0.79 0.84 0.95 0.99 0.99 -
P/RPS 1.44 0.83 1.01 0.93 0.84 1.44 1.41 1.41%
P/EPS -6.04 8.51 6.60 155.56 -125.00 5.32 5.94 -
EY -16.56 11.75 15.15 0.64 -0.80 18.79 16.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.35 0.00 2.21 2.50 2.41 3.00 -29.94%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 28/02/06 30/11/05 30/08/05 27/05/05 28/02/05 26/11/04 -
Price 0.75 0.89 0.62 0.77 0.78 1.02 1.01 -
P/RPS 1.50 1.14 0.80 0.86 0.69 1.49 1.44 2.76%
P/EPS -6.29 11.65 5.18 142.59 -102.63 5.48 6.06 -
EY -15.89 8.58 19.31 0.70 -0.97 18.24 16.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.85 0.00 2.03 2.05 2.49 3.06 -29.03%

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