[SHH] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 18.2%
YoY- 37.23%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 218,020 209,225 213,128 225,378 222,092 201,239 196,677 7.10%
PBT 1,800 6,387 7,693 9,884 9,064 6,772 6,718 -58.40%
Tax -540 -1,246 -1,250 -1,752 -2,184 -1,402 -1,184 -40.72%
NP 1,260 5,141 6,442 8,132 6,880 5,370 5,534 -62.67%
-
NP to SH 1,260 5,141 6,442 8,132 6,880 5,370 5,534 -62.67%
-
Tax Rate 30.00% 19.51% 16.25% 17.73% 24.10% 20.70% 17.62% -
Total Cost 216,760 204,084 206,685 217,246 215,212 195,869 191,142 8.73%
-
Net Worth 79,500 79,015 79,032 78,019 75,499 73,500 72,517 6.31%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 1,000 1,333 2,000 - - - -
Div Payout % - 19.46% 20.70% 24.60% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 79,500 79,015 79,032 78,019 75,499 73,500 72,517 6.31%
NOSH 50,000 50,009 50,020 50,012 49,999 50,000 50,012 -0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.58% 2.46% 3.02% 3.61% 3.10% 2.67% 2.81% -
ROE 1.58% 6.51% 8.15% 10.42% 9.11% 7.31% 7.63% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 436.04 418.37 426.08 450.65 444.18 402.48 393.26 7.11%
EPS 2.52 10.28 12.88 16.26 13.76 10.74 11.07 -62.68%
DPS 0.00 2.00 2.67 4.00 0.00 0.00 0.00 -
NAPS 1.59 1.58 1.58 1.56 1.51 1.47 1.45 6.33%
Adjusted Per Share Value based on latest NOSH - 50,021
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 218.62 209.80 213.71 226.00 222.70 201.79 197.22 7.10%
EPS 1.26 5.16 6.46 8.15 6.90 5.38 5.55 -62.75%
DPS 0.00 1.00 1.34 2.01 0.00 0.00 0.00 -
NAPS 0.7972 0.7923 0.7925 0.7823 0.7571 0.737 0.7272 6.31%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.51 0.63 0.60 0.68 0.52 0.58 0.61 -
P/RPS 0.12 0.15 0.14 0.15 0.12 0.14 0.16 -17.43%
P/EPS 20.24 6.13 4.66 4.18 3.78 5.40 5.51 137.88%
EY 4.94 16.32 21.47 23.91 26.46 18.52 18.14 -57.95%
DY 0.00 3.17 4.44 5.88 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 0.38 0.44 0.34 0.39 0.42 -16.56%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 29/05/06 24/02/06 28/11/05 29/08/05 30/05/05 -
Price 0.56 0.52 0.54 0.52 0.47 0.65 0.60 -
P/RPS 0.13 0.12 0.13 0.12 0.11 0.16 0.15 -9.09%
P/EPS 22.22 5.06 4.19 3.20 3.42 6.05 5.42 155.93%
EY 4.50 19.77 23.85 31.27 29.28 16.52 18.44 -60.91%
DY 0.00 3.85 4.94 7.69 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.34 0.33 0.31 0.44 0.41 -10.00%

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
Post a Comment