[SHCHAN] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 24.2%
YoY- 19.03%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 47,561 50,610 50,087 50,219 47,018 47,613 49,900 -3.14%
PBT 6,137 -862 -5,116 -6,475 -7,571 -10,612 -11,335 -
Tax 1,271 -363 -335 -24 -1,003 369 435 103.98%
NP 7,408 -1,225 -5,451 -6,499 -8,574 -10,243 -10,900 -
-
NP to SH 7,134 -1,499 -5,730 -6,499 -8,574 -10,243 -10,900 -
-
Tax Rate -20.71% - - - - - - -
Total Cost 40,153 51,835 55,538 56,718 55,592 57,856 60,800 -24.10%
-
Net Worth 19,986 -41,426 -43,305 -41,075 -40,620 -39,711 -37,412 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 19,986 -41,426 -43,305 -41,075 -40,620 -39,711 -37,412 -
NOSH 60,565 19,003 18,993 18,928 18,981 19,000 18,990 116.21%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 15.58% -2.42% -10.88% -12.94% -18.24% -21.51% -21.84% -
ROE 35.69% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 78.53 266.32 263.70 265.31 247.70 250.58 262.76 -55.20%
EPS 11.78 -7.89 -30.17 -34.33 -45.17 -53.91 -57.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 -2.18 -2.28 -2.17 -2.14 -2.09 -1.97 -
Adjusted Per Share Value based on latest NOSH - 18,928
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.97 16.99 16.81 16.86 15.78 15.98 16.75 -3.12%
EPS 2.39 -0.50 -1.92 -2.18 -2.88 -3.44 -3.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0671 -0.1391 -0.1454 -0.1379 -0.1364 -0.1333 -0.1256 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.99 4.10 4.10 4.10 4.10 4.10 4.10 -
P/RPS 1.26 1.54 1.55 1.55 1.66 1.64 1.56 -13.23%
P/EPS 8.40 -51.98 -13.59 -11.94 -9.08 -7.61 -7.14 -
EY 11.90 -1.92 -7.36 -8.37 -11.02 -13.15 -14.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 30/08/04 31/05/04 27/02/04 28/11/03 15/09/03 30/05/03 -
Price 1.01 1.05 4.10 4.10 4.10 4.10 4.10 -
P/RPS 1.29 0.39 1.55 1.55 1.66 1.64 1.56 -11.86%
P/EPS 8.57 -13.31 -13.59 -11.94 -9.08 -7.61 -7.14 -
EY 11.66 -7.51 -7.36 -8.37 -11.02 -13.15 -14.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 0.00 0.00 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