[SHCHAN] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -21.81%
YoY- 25.11%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 42,961 46,369 47,470 45,282 42,106 41,198 41,520 2.30%
PBT 572 1,969 4,152 7,862 11,249 12,822 10,510 -85.71%
Tax 1,105 1,049 1,025 1,291 393 446 752 29.34%
NP 1,677 3,018 5,177 9,153 11,642 13,268 11,262 -72.00%
-
NP to SH 2,471 3,176 4,949 8,925 11,414 13,300 10,988 -63.12%
-
Tax Rate -193.18% -53.28% -24.69% -16.42% -3.49% -3.48% -7.16% -
Total Cost 41,284 43,351 42,293 36,129 30,464 27,930 30,258 23.08%
-
Net Worth 24,387 30,626 29,217 0 96,900 13,999 24,817 -1.16%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 24,387 30,626 29,217 0 96,900 13,999 24,817 -1.16%
NOSH 60,967 74,697 60,869 60,809 255,000 36,842 60,529 0.48%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.90% 6.51% 10.91% 20.21% 27.65% 32.21% 27.12% -
ROE 10.13% 10.37% 16.94% 0.00% 11.78% 95.00% 44.28% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 70.47 62.08 77.99 74.46 16.51 111.82 68.59 1.82%
EPS 4.05 4.25 8.13 14.68 4.48 36.10 18.15 -63.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.41 0.48 0.00 0.38 0.38 0.41 -1.63%
Adjusted Per Share Value based on latest NOSH - 60,809
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.42 15.57 15.94 15.20 14.14 13.83 13.94 2.28%
EPS 0.83 1.07 1.66 3.00 3.83 4.46 3.69 -63.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0819 0.1028 0.0981 0.00 0.3253 0.047 0.0833 -1.12%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.81 0.72 0.65 0.79 0.84 0.95 0.99 -
P/RPS 1.15 1.16 0.83 1.06 5.09 0.85 1.44 -13.95%
P/EPS 19.99 16.93 7.99 5.38 18.77 2.63 5.45 138.40%
EY 5.00 5.91 12.51 18.58 5.33 38.00 18.34 -58.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.76 1.35 0.00 2.21 2.50 2.41 -11.13%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 13/06/06 28/02/06 30/11/05 30/08/05 27/05/05 28/02/05 -
Price 0.67 0.75 0.89 0.62 0.77 0.78 1.02 -
P/RPS 0.95 1.21 1.14 0.83 4.66 0.70 1.49 -25.98%
P/EPS 16.53 17.64 10.95 4.22 17.20 2.16 5.62 105.69%
EY 6.05 5.67 9.14 23.67 5.81 46.28 17.80 -51.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.83 1.85 0.00 2.03 2.05 2.49 -23.12%

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