[SHCHAN] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -13.53%
YoY- 101.8%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 21,610 23,240 33,768 47,232 58,896 69,397 69,330 -53.99%
PBT 2,714 3,003 9,993 11,944 14,398 17,392 9,468 -56.49%
Tax 286 287 -202 -517 -519 -598 95 108.35%
NP 3,000 3,290 9,791 11,427 13,879 16,794 9,563 -53.79%
-
NP to SH 2,292 2,661 10,221 11,339 13,113 15,712 7,211 -53.39%
-
Tax Rate -10.54% -9.56% 2.02% 4.33% 3.60% 3.44% -1.00% -
Total Cost 18,610 19,950 23,977 35,805 45,017 52,603 59,767 -54.02%
-
Net Worth 64,715 67,104 64,866 65,589 64,682 65,904 56,788 9.09%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 64,715 67,104 64,866 65,589 64,682 65,904 56,788 9.09%
NOSH 111,578 111,840 111,838 111,168 111,521 111,702 111,350 0.13%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.88% 14.16% 28.99% 24.19% 23.57% 24.20% 13.79% -
ROE 3.54% 3.97% 15.76% 17.29% 20.27% 23.84% 12.70% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.37 20.78 30.19 42.49 52.81 62.13 62.26 -54.05%
EPS 2.05 2.38 9.14 10.20 11.76 14.07 6.48 -53.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.60 0.58 0.59 0.58 0.59 0.51 8.94%
Adjusted Per Share Value based on latest NOSH - 111,168
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.25 7.80 11.34 15.86 19.77 23.30 23.27 -54.00%
EPS 0.77 0.89 3.43 3.81 4.40 5.27 2.42 -53.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2173 0.2253 0.2178 0.2202 0.2171 0.2212 0.1906 9.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.865 0.89 1.00 1.09 1.00 0.56 0.38 -
P/RPS 4.47 4.28 3.31 2.57 1.89 0.90 0.61 276.81%
P/EPS 42.11 37.41 10.94 10.69 8.50 3.98 5.87 271.51%
EY 2.37 2.67 9.14 9.36 11.76 25.12 17.04 -73.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.48 1.72 1.85 1.72 0.95 0.75 57.96%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 27/02/13 28/11/12 27/08/12 25/05/12 01/03/12 30/11/11 -
Price 0.955 0.90 0.90 1.14 1.13 0.83 0.51 -
P/RPS 4.93 4.33 2.98 2.68 2.14 1.34 0.82 230.27%
P/EPS 46.49 37.83 9.85 11.18 9.61 5.90 7.88 226.15%
EY 2.15 2.64 10.15 8.95 10.41 16.95 12.70 -69.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.50 1.55 1.93 1.95 1.41 1.00 39.59%

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