[SHH] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 63.87%
YoY- -53.28%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 128,272 104,789 100,412 94,358 87,272 105,392 109,226 11.29%
PBT 15,452 7,465 4,788 3,638 2,328 9,363 9,981 33.79%
Tax -1,528 -882 -1,021 -1,062 -756 -1,130 -1,289 11.99%
NP 13,924 6,583 3,766 2,576 1,572 8,233 8,692 36.86%
-
NP to SH 13,924 6,583 3,766 2,576 1,572 8,233 8,692 36.86%
-
Tax Rate 9.89% 11.82% 21.32% 29.19% 32.47% 12.07% 12.91% -
Total Cost 114,348 98,206 96,645 91,782 85,700 97,159 100,534 8.95%
-
Net Worth 83,996 80,496 76,996 76,496 75,496 74,997 73,497 9.30%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 4,999 - - - 999 - -
Div Payout % - 75.95% - - - 12.15% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 83,996 80,496 76,996 76,496 75,496 74,997 73,497 9.30%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,998 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.86% 6.28% 3.75% 2.73% 1.80% 7.81% 7.96% -
ROE 16.58% 8.18% 4.89% 3.37% 2.08% 10.98% 11.83% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 256.55 209.59 200.83 188.72 174.55 210.79 218.46 11.29%
EPS 27.84 13.17 7.53 5.16 3.16 16.47 17.39 36.81%
DPS 0.00 10.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.68 1.61 1.54 1.53 1.51 1.50 1.47 9.30%
Adjusted Per Share Value based on latest NOSH - 49,998
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 128.62 105.08 100.69 94.62 87.51 105.68 109.53 11.29%
EPS 13.96 6.60 3.78 2.58 1.58 8.26 8.72 36.81%
DPS 0.00 5.01 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.8423 0.8072 0.7721 0.7671 0.757 0.752 0.737 9.30%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.50 1.20 1.42 0.79 0.875 0.96 0.46 -
P/RPS 0.58 0.57 0.71 0.42 0.50 0.46 0.21 96.73%
P/EPS 5.39 9.11 18.85 15.33 27.83 5.83 2.65 60.46%
EY 18.57 10.97 5.31 6.52 3.59 17.15 37.79 -37.70%
DY 0.00 8.33 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 0.89 0.75 0.92 0.52 0.58 0.64 0.31 101.87%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 26/08/15 27/05/15 25/02/15 25/11/14 28/08/14 20/05/14 -
Price 2.00 0.995 1.28 0.83 0.94 0.99 0.535 -
P/RPS 0.78 0.47 0.64 0.44 0.54 0.47 0.24 119.25%
P/EPS 7.18 7.56 16.99 16.11 29.90 6.01 3.08 75.72%
EY 13.92 13.23 5.89 6.21 3.34 16.63 32.49 -43.13%
DY 0.00 10.05 0.00 0.00 0.00 2.02 0.00 -
P/NAPS 1.19 0.62 0.83 0.54 0.62 0.66 0.36 121.74%

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