[SHH] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 32.63%
YoY- 793.72%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 203,658 201,240 190,102 183,937 178,662 162,445 155,835 19.51%
PBT 6,822 6,772 6,205 4,786 3,648 1,124 549 435.66%
Tax -1,649 -1,402 -1,240 -811 -651 -352 -208 297.09%
NP 5,173 5,370 4,965 3,975 2,997 772 341 511.79%
-
NP to SH 5,173 5,370 4,965 3,975 2,997 772 341 511.79%
-
Tax Rate 24.17% 20.70% 19.98% 16.95% 17.85% 31.32% 37.89% -
Total Cost 198,485 195,870 185,137 179,962 175,665 161,673 155,494 17.65%
-
Net Worth 75,499 73,439 72,378 71,067 70,073 67,916 66,824 8.46%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 75,499 73,439 72,378 71,067 70,073 67,916 66,824 8.46%
NOSH 49,999 49,959 49,915 50,047 50,052 49,938 49,499 0.67%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.54% 2.67% 2.61% 2.16% 1.68% 0.48% 0.22% -
ROE 6.85% 7.31% 6.86% 5.59% 4.28% 1.14% 0.51% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 407.32 402.81 380.84 367.52 356.95 325.29 314.82 18.71%
EPS 10.35 10.75 9.95 7.94 5.99 1.55 0.69 507.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.47 1.45 1.42 1.40 1.36 1.35 7.74%
Adjusted Per Share Value based on latest NOSH - 50,047
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 203.67 201.25 190.11 183.95 178.67 162.45 155.84 19.51%
EPS 5.17 5.37 4.97 3.98 3.00 0.77 0.34 512.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.755 0.7344 0.7238 0.7107 0.7008 0.6792 0.6683 8.46%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.52 0.58 0.61 0.79 0.75 0.66 0.83 -
P/RPS 0.13 0.14 0.16 0.21 0.21 0.20 0.26 -36.97%
P/EPS 5.03 5.40 6.13 9.95 12.53 42.69 120.48 -87.94%
EY 19.90 18.53 16.31 10.05 7.98 2.34 0.83 729.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.42 0.56 0.54 0.49 0.61 -32.24%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 30/05/05 24/02/05 29/11/04 27/08/04 31/05/04 -
Price 0.47 0.65 0.60 0.65 0.78 0.72 0.86 -
P/RPS 0.12 0.16 0.16 0.18 0.22 0.22 0.27 -41.73%
P/EPS 4.54 6.05 6.03 8.18 13.03 46.57 124.84 -89.00%
EY 22.01 16.54 16.58 12.22 7.68 2.15 0.80 809.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.44 0.41 0.46 0.56 0.53 0.64 -38.29%

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