[SHCHAN] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 217.54%
YoY- -83.77%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 11,773 6,930 3,578 23,240 18,331 11,322 5,208 72.15%
PBT -4,528 -3,409 -1,979 3,003 1,258 577 -1,690 92.79%
Tax 213 142 71 287 209 -73 72 105.94%
NP -4,315 -3,267 -1,908 3,290 1,467 504 -1,618 92.19%
-
NP to SH -4,315 -3,267 -1,908 2,661 838 -683 -1,539 98.71%
-
Tax Rate - - - -9.56% -16.61% 12.65% - -
Total Cost 16,088 10,197 5,486 19,950 16,864 10,818 6,826 77.00%
-
Net Worth 62,601 63,555 64,715 67,084 64,805 66,060 64,682 -2.15%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 62,601 63,555 64,715 67,084 64,805 66,060 64,682 -2.15%
NOSH 111,787 111,501 111,578 111,806 111,733 111,967 111,521 0.15%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -36.65% -47.14% -53.33% 14.16% 8.00% 4.45% -31.07% -
ROE -6.89% -5.14% -2.95% 3.97% 1.29% -1.03% -2.38% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.53 6.22 3.21 20.79 16.41 10.11 4.67 71.86%
EPS -3.86 -2.93 -1.71 2.38 0.75 -0.61 -1.38 98.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.57 0.58 0.60 0.58 0.59 0.58 -2.31%
Adjusted Per Share Value based on latest NOSH - 111,840
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.95 2.33 1.20 7.80 6.15 3.80 1.75 71.98%
EPS -1.45 -1.10 -0.64 0.89 0.28 -0.23 -0.52 97.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2102 0.2134 0.2173 0.2252 0.2176 0.2218 0.2171 -2.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.81 0.84 0.865 0.89 1.00 1.09 1.00 -
P/RPS 7.69 13.52 26.97 4.28 6.10 10.78 21.41 -49.43%
P/EPS -20.98 -28.67 -50.58 37.39 133.33 -178.69 -72.46 -56.20%
EY -4.77 -3.49 -1.98 2.67 0.75 -0.56 -1.38 128.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.47 1.49 1.48 1.72 1.85 1.72 -10.75%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 21/05/13 27/02/13 28/11/12 27/08/12 25/05/12 -
Price 0.82 0.745 0.955 0.90 0.90 1.14 1.13 -
P/RPS 7.79 11.99 29.78 4.33 5.49 11.27 24.20 -52.99%
P/EPS -21.24 -25.43 -55.85 37.82 120.00 -186.89 -81.88 -59.29%
EY -4.71 -3.93 -1.79 2.64 0.83 -0.54 -1.22 145.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.31 1.65 1.50 1.55 1.93 1.95 -17.53%

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