[SHH] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 500.7%
YoY- 147.51%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 99,007 93,857 91,575 92,557 94,189 95,806 95,234 2.61%
PBT 4,284 3,111 1,794 735 12 -603 -2,845 -
Tax -695 -412 -246 -162 -155 -38 18 -
NP 3,589 2,699 1,548 573 -143 -641 -2,827 -
-
NP to SH 3,589 2,699 1,548 573 -143 -641 -2,827 -
-
Tax Rate 16.22% 13.24% 13.71% 22.04% 1,291.67% - - -
Total Cost 95,418 91,158 90,027 91,984 94,332 96,447 98,061 -1.80%
-
Net Worth 69,497 67,997 66,997 65,997 65,997 65,497 65,497 4.01%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 69,497 67,997 66,997 65,997 65,997 65,497 65,497 4.01%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,998 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.62% 2.88% 1.69% 0.62% -0.15% -0.67% -2.97% -
ROE 5.16% 3.97% 2.31% 0.87% -0.22% -0.98% -4.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 198.02 187.72 183.16 185.12 188.39 191.62 190.48 2.61%
EPS 7.18 5.40 3.10 1.15 -0.29 -1.28 -5.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.36 1.34 1.32 1.32 1.31 1.31 4.01%
Adjusted Per Share Value based on latest NOSH - 49,998
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 99.28 94.11 91.83 92.81 94.45 96.07 95.50 2.61%
EPS 3.60 2.71 1.55 0.57 -0.14 -0.64 -2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6969 0.6818 0.6718 0.6618 0.6618 0.6568 0.6568 4.01%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.48 0.38 0.32 0.20 0.29 0.27 0.33 -
P/RPS 0.24 0.20 0.17 0.11 0.15 0.14 0.17 25.76%
P/EPS 6.69 7.04 10.34 17.45 -101.39 -21.06 -5.84 -
EY 14.95 14.21 9.68 5.73 -0.99 -4.75 -17.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.28 0.24 0.15 0.22 0.21 0.25 25.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 29/08/13 22/05/13 26/02/13 27/11/12 30/08/12 -
Price 0.45 0.415 0.68 0.30 0.285 0.31 0.26 -
P/RPS 0.23 0.22 0.37 0.16 0.15 0.16 0.14 39.10%
P/EPS 6.27 7.69 21.96 26.18 -99.65 -24.18 -4.60 -
EY 15.95 13.01 4.55 3.82 -1.00 -4.14 -21.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.51 0.23 0.22 0.24 0.20 36.68%

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