[SHCHAN] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 181.8%
YoY- -86.76%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 14,390 19,826 15,697 24,441 71,946 58,400 62,057 -21.61%
PBT -7,628 -3,550 -6,037 1,677 11,542 4,446 -869 43.60%
Tax 217 217 284 278 -249 152 292 -4.82%
NP -7,410 -3,333 -5,753 1,956 11,293 4,598 -577 52.99%
-
NP to SH -7,410 -3,333 -5,753 1,117 8,438 3,026 -46 133.17%
-
Tax Rate - - - -16.58% 2.16% -3.42% - -
Total Cost 21,801 23,159 21,450 22,485 60,653 53,801 62,634 -16.12%
-
Net Worth 60,988 66,820 62,601 64,805 56,927 49,201 47,832 4.13%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 60,988 66,820 62,601 64,805 56,927 49,201 47,832 4.13%
NOSH 115,072 115,207 111,787 111,733 111,622 111,822 116,665 -0.22%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -51.50% -16.81% -36.65% 8.00% 15.70% 7.87% -0.93% -
ROE -12.15% -4.99% -9.19% 1.72% 14.82% 6.15% -0.10% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.51 17.21 14.04 21.87 64.46 52.23 53.19 -21.42%
EPS -6.44 -2.89 -5.15 1.00 7.56 2.71 -0.04 133.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.58 0.56 0.58 0.51 0.44 0.41 4.36%
Adjusted Per Share Value based on latest NOSH - 111,838
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.83 6.66 5.27 8.21 24.15 19.61 20.83 -21.61%
EPS -2.49 -1.12 -1.93 0.38 2.83 1.02 -0.02 123.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2047 0.2243 0.2102 0.2176 0.1911 0.1652 0.1606 4.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.64 0.73 0.81 1.00 0.38 0.41 0.35 -
P/RPS 5.12 4.24 5.77 4.57 0.59 0.79 0.66 40.67%
P/EPS -9.94 -25.23 -15.74 100.00 5.03 15.15 -875.00 -52.57%
EY -10.06 -3.96 -6.35 1.00 19.89 6.60 -0.11 112.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.26 1.45 1.72 0.75 0.93 0.85 6.05%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 14/11/14 29/11/13 28/11/12 30/11/11 08/11/10 19/11/09 -
Price 0.63 0.825 0.82 0.90 0.51 0.48 0.41 -
P/RPS 5.04 4.79 5.84 4.11 0.79 0.92 0.77 36.75%
P/EPS -9.78 -28.51 -15.93 90.00 6.75 17.73 -1,025.00 -53.92%
EY -10.22 -3.51 -6.28 1.11 14.82 5.64 -0.10 116.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.42 1.46 1.55 1.00 1.09 1.00 2.94%

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