[SHH] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 32.98%
YoY- 2609.79%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH'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 99,577 105,392 105,225 99,007 93,857 91,575 92,557 4.98%
PBT 8,363 9,363 8,516 4,284 3,111 1,794 735 405.13%
Tax -1,085 -1,130 -997 -695 -412 -246 -162 254.90%
NP 7,278 8,233 7,519 3,589 2,699 1,548 573 443.54%
-
NP to SH 7,278 8,233 7,519 3,589 2,699 1,548 573 443.54%
-
Tax Rate 12.97% 12.07% 11.71% 16.22% 13.24% 13.71% 22.04% -
Total Cost 92,299 97,159 97,706 95,418 91,158 90,027 91,984 0.22%
-
Net Worth 75,496 74,997 73,497 69,497 67,997 66,997 65,997 9.36%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 999 999 - - - - - -
Div Payout % 13.74% 12.15% - - - - - -
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 75,496 74,997 73,497 69,497 67,997 66,997 65,997 9.36%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,998 0.00%
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 7.31% 7.81% 7.15% 3.62% 2.88% 1.69% 0.62% -
ROE 9.64% 10.98% 10.23% 5.16% 3.97% 2.31% 0.87% -
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 199.16 210.79 210.46 198.02 187.72 183.16 185.12 4.98%
EPS 14.56 16.47 15.04 7.18 5.40 3.10 1.15 442.38%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.50 1.47 1.39 1.36 1.34 1.32 9.37%
Adjusted Per Share Value based on latest NOSH - 49,998
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 99.85 105.68 105.51 99.28 94.11 91.83 92.81 4.99%
EPS 7.30 8.26 7.54 3.60 2.71 1.55 0.57 446.54%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.757 0.752 0.737 0.6969 0.6818 0.6718 0.6618 9.36%
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 0.875 0.96 0.46 0.48 0.38 0.32 0.20 -
P/RPS 0.44 0.46 0.22 0.24 0.20 0.17 0.11 151.77%
P/EPS 6.01 5.83 3.06 6.69 7.04 10.34 17.45 -50.83%
EY 16.64 17.15 32.69 14.95 14.21 9.68 5.73 103.41%
DY 2.29 2.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.31 0.35 0.28 0.24 0.15 146.15%
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 25/11/14 28/08/14 20/05/14 26/02/14 26/11/13 29/08/13 22/05/13 -
Price 0.94 0.99 0.535 0.45 0.415 0.68 0.30 -
P/RPS 0.47 0.47 0.25 0.23 0.22 0.37 0.16 104.97%
P/EPS 6.46 6.01 3.56 6.27 7.69 21.96 26.18 -60.62%
EY 15.49 16.63 28.11 15.95 13.01 4.55 3.82 154.07%
DY 2.13 2.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.36 0.32 0.31 0.51 0.23 93.57%

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