[SHH] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 431.5%
YoY- 134.2%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 126,297 124,102 122,663 129,770 134,711 138,185 141,429 -7.28%
PBT 6,132 5,519 4,371 3,270 -189 -4,036 -5,842 -
Tax -1,116 -1,324 -1,119 -744 -573 33 80 -
NP 5,016 4,195 3,252 2,526 -762 -4,003 -5,762 -
-
NP to SH 5,016 4,195 3,252 2,526 -762 -4,003 -5,762 -
-
Tax Rate 18.20% 23.99% 25.60% 22.75% - - - -
Total Cost 121,281 119,907 119,411 127,244 135,473 142,188 147,191 -12.14%
-
Net Worth 69,947 68,909 67,500 65,315 64,742 64,499 63,941 6.18%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 999 - - - - - - -
Div Payout % 19.92% - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 69,947 68,909 67,500 65,315 64,742 64,499 63,941 6.18%
NOSH 49,962 49,934 50,000 49,859 49,801 50,000 49,953 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.97% 3.38% 2.65% 1.95% -0.57% -2.90% -4.07% -
ROE 7.17% 6.09% 4.82% 3.87% -1.18% -6.21% -9.01% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 252.78 248.53 245.33 260.27 270.49 276.37 283.12 -7.29%
EPS 10.04 8.40 6.50 5.07 -1.53 -8.01 -11.53 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.38 1.35 1.31 1.30 1.29 1.28 6.17%
Adjusted Per Share Value based on latest NOSH - 49,859
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 126.30 124.11 122.67 129.78 134.72 138.19 141.44 -7.28%
EPS 5.02 4.20 3.25 2.53 -0.76 -4.00 -5.76 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6995 0.6891 0.675 0.6532 0.6475 0.645 0.6394 6.18%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.19 0.19 0.17 0.40 0.12 0.25 0.15 -
P/RPS 0.08 0.08 0.07 0.15 0.04 0.09 0.05 36.91%
P/EPS 1.89 2.26 2.61 7.90 -7.84 -3.12 -1.30 -
EY 52.84 44.22 38.26 12.67 -12.75 -32.02 -76.90 -
DY 10.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.13 0.31 0.09 0.19 0.12 10.85%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 21/05/10 24/02/10 30/11/09 28/08/09 22/05/09 23/02/09 -
Price 0.24 0.16 0.51 0.32 0.20 0.30 0.12 -
P/RPS 0.09 0.06 0.21 0.12 0.07 0.11 0.04 71.96%
P/EPS 2.39 1.90 7.84 6.32 -13.07 -3.75 -1.04 -
EY 41.83 52.51 12.75 15.83 -7.65 -26.69 -96.12 -
DY 8.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.12 0.38 0.24 0.15 0.23 0.09 52.98%

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