[SHCHAN] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 73.84%
YoY- 85.37%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 41,198 41,520 47,561 50,610 50,087 50,219 47,018 -8.42%
PBT 12,822 10,510 6,137 -862 -5,116 -6,475 -7,571 -
Tax 446 752 1,271 -363 -335 -24 -1,003 -
NP 13,268 11,262 7,408 -1,225 -5,451 -6,499 -8,574 -
-
NP to SH 13,300 10,988 7,134 -1,499 -5,730 -6,499 -8,574 -
-
Tax Rate -3.48% -7.16% -20.71% - - - - -
Total Cost 27,930 30,258 40,153 51,835 55,538 56,718 55,592 -36.77%
-
Net Worth 13,999 24,817 19,986 -41,426 -43,305 -41,075 -40,620 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 13,999 24,817 19,986 -41,426 -43,305 -41,075 -40,620 -
NOSH 36,842 60,529 60,565 19,003 18,993 18,928 18,981 55.53%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 32.21% 27.12% 15.58% -2.42% -10.88% -12.94% -18.24% -
ROE 95.00% 44.28% 35.69% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 111.82 68.59 78.53 266.32 263.70 265.31 247.70 -41.12%
EPS 36.10 18.15 11.78 -7.89 -30.17 -34.33 -45.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.41 0.33 -2.18 -2.28 -2.17 -2.14 -
Adjusted Per Share Value based on latest NOSH - 19,003
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 13.83 13.94 15.97 16.99 16.81 16.86 15.78 -8.41%
EPS 4.46 3.69 2.39 -0.50 -1.92 -2.18 -2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.0833 0.0671 -0.1391 -0.1454 -0.1379 -0.1364 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.95 0.99 0.99 4.10 4.10 4.10 4.10 -
P/RPS 0.85 1.44 1.26 1.54 1.55 1.55 1.66 -35.96%
P/EPS 2.63 5.45 8.40 -51.98 -13.59 -11.94 -9.08 -
EY 38.00 18.34 11.90 -1.92 -7.36 -8.37 -11.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.41 3.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 28/02/05 26/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.78 1.02 1.01 1.05 4.10 4.10 4.10 -
P/RPS 0.70 1.49 1.29 0.39 1.55 1.55 1.66 -43.73%
P/EPS 2.16 5.62 8.57 -13.31 -13.59 -11.94 -9.08 -
EY 46.28 17.80 11.66 -7.51 -7.36 -8.37 -11.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.49 3.06 0.00 0.00 0.00 0.00 -

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