[SHCHAN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -171.7%
YoY- -23.98%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 17,558 11,773 6,930 3,578 23,240 18,331 11,322 33.87%
PBT 245 -4,528 -3,409 -1,979 3,003 1,258 577 -43.41%
Tax 218 213 142 71 287 209 -73 -
NP 463 -4,315 -3,267 -1,908 3,290 1,467 504 -5.48%
-
NP to SH 463 -4,315 -3,267 -1,908 2,661 838 -683 -
-
Tax Rate -88.98% - - - -9.56% -16.61% 12.65% -
Total Cost 17,095 16,088 10,197 5,486 19,950 16,864 10,818 35.55%
-
Net Worth 66,626 62,601 63,555 64,715 67,084 64,805 66,060 0.56%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 66,626 62,601 63,555 64,715 67,084 64,805 66,060 0.56%
NOSH 112,926 111,787 111,501 111,578 111,806 111,733 111,967 0.56%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.64% -36.65% -47.14% -53.33% 14.16% 8.00% 4.45% -
ROE 0.69% -6.89% -5.14% -2.95% 3.97% 1.29% -1.03% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.55 10.53 6.22 3.21 20.79 16.41 10.11 33.14%
EPS 0.41 -3.86 -2.93 -1.71 2.38 0.75 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.56 0.57 0.58 0.60 0.58 0.59 0.00%
Adjusted Per Share Value based on latest NOSH - 111,578
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.89 3.95 2.33 1.20 7.80 6.15 3.80 33.82%
EPS 0.16 -1.45 -1.10 -0.64 0.89 0.28 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2237 0.2102 0.2134 0.2173 0.2252 0.2176 0.2218 0.56%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.88 0.81 0.84 0.865 0.89 1.00 1.09 -
P/RPS 5.66 7.69 13.52 26.97 4.28 6.10 10.78 -34.84%
P/EPS 214.63 -20.98 -28.67 -50.58 37.39 133.33 -178.69 -
EY 0.47 -4.77 -3.49 -1.98 2.67 0.75 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.45 1.47 1.49 1.48 1.72 1.85 -13.40%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 21/05/13 27/02/13 28/11/12 27/08/12 -
Price 0.87 0.82 0.745 0.955 0.90 0.90 1.14 -
P/RPS 5.60 7.79 11.99 29.78 4.33 5.49 11.27 -37.18%
P/EPS 212.20 -21.24 -25.43 -55.85 37.82 120.00 -186.89 -
EY 0.47 -4.71 -3.93 -1.79 2.64 0.83 -0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.46 1.31 1.65 1.50 1.55 1.93 -16.55%

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