[SHCHAN] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -109.39%
YoY- -245.19%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 23,240 18,331 11,322 5,208 27,145 53,960 33,487 -21.52%
PBT 3,003 1,258 577 -1,690 2,097 8,657 4,871 -27.45%
Tax 287 209 -73 72 15,861 -187 -8 -
NP 3,290 1,467 504 -1,618 17,958 8,470 4,863 -22.84%
-
NP to SH 2,661 838 -683 -1,539 16,394 6,329 3,690 -19.50%
-
Tax Rate -9.56% -16.61% 12.65% - -756.37% 2.16% 0.16% -
Total Cost 19,950 16,864 10,818 6,826 9,187 45,490 28,624 -21.30%
-
Net Worth 67,084 64,805 66,060 64,682 67,002 56,927 53,672 15.95%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 67,084 64,805 66,060 64,682 67,002 56,927 53,672 15.95%
NOSH 111,806 111,733 111,967 111,521 111,670 111,622 111,818 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.16% 8.00% 4.45% -31.07% 66.16% 15.70% 14.52% -
ROE 3.97% 1.29% -1.03% -2.38% 24.47% 11.12% 6.88% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.79 16.41 10.11 4.67 24.31 48.34 29.95 -21.51%
EPS 2.38 0.75 -0.61 -1.38 14.68 5.67 3.30 -19.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.58 0.59 0.58 0.60 0.51 0.48 15.96%
Adjusted Per Share Value based on latest NOSH - 111,521
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.80 6.15 3.80 1.75 9.11 18.11 11.24 -21.53%
EPS 0.89 0.28 -0.23 -0.52 5.50 2.12 1.24 -19.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2252 0.2176 0.2218 0.2171 0.2249 0.1911 0.1802 15.94%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.89 1.00 1.09 1.00 0.56 0.38 0.455 -
P/RPS 4.28 6.10 10.78 21.41 2.30 0.79 1.52 98.77%
P/EPS 37.39 133.33 -178.69 -72.46 3.81 6.70 13.79 93.85%
EY 2.67 0.75 -0.56 -1.38 26.22 14.92 7.25 -48.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.72 1.85 1.72 0.93 0.75 0.95 34.20%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 27/08/12 25/05/12 01/03/12 30/11/11 26/08/11 -
Price 0.90 0.90 1.14 1.13 0.83 0.51 0.43 -
P/RPS 4.33 5.49 11.27 24.20 3.41 1.05 1.44 107.63%
P/EPS 37.82 120.00 -186.89 -81.88 5.65 8.99 13.03 102.82%
EY 2.64 0.83 -0.54 -1.22 17.69 11.12 7.67 -50.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.55 1.93 1.95 1.38 1.00 0.90 40.35%

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