[SHH] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 2.26%
YoY- 285.06%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 87,272 105,392 109,226 110,390 110,532 91,576 91,026 -2.76%
PBT 2,328 9,363 9,981 6,806 6,328 1,794 1,017 73.60%
Tax -756 -1,130 -1,289 -1,292 -936 -246 -288 90.17%
NP 1,572 8,233 8,692 5,514 5,392 1,548 729 66.83%
-
NP to SH 1,572 8,233 8,692 5,514 5,392 1,548 729 66.83%
-
Tax Rate 32.47% 12.07% 12.91% 18.98% 14.79% 13.71% 28.32% -
Total Cost 85,700 97,159 100,534 104,876 105,140 90,028 90,297 -3.42%
-
Net Worth 75,496 74,997 73,497 69,497 67,997 66,997 65,997 9.36%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 999 - - - - - -
Div Payout % - 12.15% - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 75,496 74,997 73,497 69,497 67,997 66,997 65,997 9.36%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,998 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.80% 7.81% 7.96% 5.00% 4.88% 1.69% 0.80% -
ROE 2.08% 10.98% 11.83% 7.93% 7.93% 2.31% 1.11% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 174.55 210.79 218.46 220.79 221.07 183.16 182.06 -2.76%
EPS 3.16 16.47 17.39 11.02 10.80 3.10 1.45 68.01%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.50 1.47 1.39 1.36 1.34 1.32 9.37%
Adjusted Per Share Value based on latest NOSH - 49,998
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 87.51 105.68 109.53 110.69 110.84 91.83 91.28 -2.77%
EPS 1.58 8.26 8.72 5.53 5.41 1.55 0.73 67.24%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.757 0.752 0.737 0.6969 0.6818 0.6718 0.6618 9.36%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.875 0.96 0.46 0.48 0.38 0.32 0.20 -
P/RPS 0.50 0.46 0.21 0.22 0.17 0.17 0.11 174.14%
P/EPS 27.83 5.83 2.65 4.35 3.52 10.34 13.71 60.24%
EY 3.59 17.15 37.79 22.98 28.38 9.68 7.29 -37.61%
DY 0.00 2.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.31 0.35 0.28 0.24 0.15 146.15%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 20/05/14 26/02/14 26/11/13 29/08/13 22/05/13 -
Price 0.94 0.99 0.535 0.45 0.415 0.68 0.30 -
P/RPS 0.54 0.47 0.24 0.20 0.19 0.37 0.16 124.83%
P/EPS 29.90 6.01 3.08 4.08 3.85 21.96 20.57 28.28%
EY 3.34 16.63 32.49 24.51 25.99 4.55 4.86 -22.10%
DY 0.00 2.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.36 0.32 0.31 0.51 0.23 93.57%

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