[SHH] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -3.67%
YoY- 72.61%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH'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 209,225 213,577 213,277 203,658 201,240 190,102 183,937 8.99%
PBT 6,387 7,503 8,292 6,822 6,772 6,205 4,786 21.27%
Tax -1,246 -1,452 -1,819 -1,649 -1,402 -1,240 -811 33.25%
NP 5,141 6,051 6,473 5,173 5,370 4,965 3,975 18.76%
-
NP to SH 5,141 6,051 6,473 5,173 5,370 4,965 3,975 18.76%
-
Tax Rate 19.51% 19.35% 21.94% 24.17% 20.70% 19.98% 16.95% -
Total Cost 204,084 207,526 206,804 198,485 195,870 185,137 179,962 8.77%
-
Net Worth 78,745 79,103 78,033 75,499 73,439 72,378 71,067 7.09%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,000 1,000 1,000 - - - - -
Div Payout % 19.46% 16.53% 15.46% - - - - -
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 78,745 79,103 78,033 75,499 73,439 72,378 71,067 7.09%
NOSH 49,838 50,065 50,021 49,999 49,959 49,915 50,047 -0.27%
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 2.46% 2.83% 3.04% 2.54% 2.67% 2.61% 2.16% -
ROE 6.53% 7.65% 8.30% 6.85% 7.31% 6.86% 5.59% -
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 419.80 426.60 426.37 407.32 402.81 380.84 367.52 9.29%
EPS 10.32 12.09 12.94 10.35 10.75 9.95 7.94 19.15%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.58 1.56 1.51 1.47 1.45 1.42 7.39%
Adjusted Per Share Value based on latest NOSH - 49,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 209.24 213.59 213.29 203.67 201.25 190.11 183.95 8.99%
EPS 5.14 6.05 6.47 5.17 5.37 4.97 3.98 18.64%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.7875 0.7911 0.7804 0.755 0.7344 0.7238 0.7107 7.10%
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 0.63 0.60 0.68 0.52 0.58 0.61 0.79 -
P/RPS 0.15 0.14 0.16 0.13 0.14 0.16 0.21 -20.14%
P/EPS 6.11 4.96 5.25 5.03 5.40 6.13 9.95 -27.81%
EY 16.37 20.14 19.03 19.90 18.53 16.31 10.05 38.56%
DY 3.17 3.33 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.44 0.34 0.39 0.42 0.56 -20.14%
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 29/08/06 29/05/06 24/02/06 28/11/05 29/08/05 30/05/05 24/02/05 -
Price 0.52 0.54 0.52 0.47 0.65 0.60 0.65 -
P/RPS 0.12 0.13 0.12 0.12 0.16 0.16 0.18 -23.74%
P/EPS 5.04 4.47 4.02 4.54 6.05 6.03 8.18 -27.65%
EY 19.84 22.38 24.89 22.01 16.54 16.58 12.22 38.26%
DY 3.85 3.70 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.33 0.31 0.44 0.41 0.46 -19.91%

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