[SHCHAN] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 118.58%
YoY- -82.6%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 20,655 20,579 19,387 17,558 16,682 18,848 21,610 -2.96%
PBT 2,110 1,643 895 245 -2,783 171 2,714 -15.43%
Tax 168 185 201 218 291 356 286 -29.83%
NP 2,278 1,828 1,096 463 -2,492 527 3,000 -16.75%
-
NP to SH 2,278 1,828 1,096 463 -2,492 77 2,292 -0.40%
-
Tax Rate -7.96% -11.26% -22.46% -88.98% - -208.19% -10.54% -
Total Cost 18,377 18,751 18,291 17,095 19,174 18,321 18,610 -0.83%
-
Net Worth 66,700 64,939 64,868 65,864 62,434 63,494 64,715 2.03%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 66,700 64,939 64,868 65,864 62,434 63,494 64,715 2.03%
NOSH 115,000 111,964 111,842 111,635 111,489 111,393 111,578 2.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.03% 8.88% 5.65% 2.64% -14.94% 2.80% 13.88% -
ROE 3.42% 2.81% 1.69% 0.70% -3.99% 0.12% 3.54% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.96 18.38 17.33 15.73 14.96 16.92 19.37 -4.90%
EPS 1.98 1.63 0.98 0.41 -2.24 0.07 2.05 -2.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.58 0.59 0.56 0.57 0.58 0.00%
Adjusted Per Share Value based on latest NOSH - 111,635
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.93 6.91 6.51 5.89 5.60 6.33 7.25 -2.96%
EPS 0.76 0.61 0.37 0.16 -0.84 0.03 0.77 -0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2239 0.218 0.2178 0.2211 0.2096 0.2132 0.2173 2.01%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.73 0.885 0.87 0.88 0.81 0.84 0.865 -
P/RPS 4.06 4.82 5.02 5.60 5.41 4.96 4.47 -6.20%
P/EPS 36.85 54.21 88.78 212.18 -36.24 1,215.20 42.11 -8.50%
EY 2.71 1.84 1.13 0.47 -2.76 0.08 2.37 9.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.53 1.50 1.49 1.45 1.47 1.49 -10.56%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 14/11/14 28/08/14 26/05/14 28/02/14 29/11/13 30/08/13 21/05/13 -
Price 0.825 0.78 0.86 0.87 0.82 0.745 0.955 -
P/RPS 4.59 4.24 4.96 5.53 5.48 4.40 4.93 -4.64%
P/EPS 41.65 47.77 87.76 209.77 -36.69 1,077.77 46.49 -7.06%
EY 2.40 2.09 1.14 0.48 -2.73 0.09 2.15 7.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.34 1.48 1.47 1.46 1.31 1.65 -9.51%

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