[SHH] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 127.88%
YoY- 109.9%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH'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 128,272 87,272 110,532 101,404 99,116 115,816 132,484 -0.53%
PBT 15,452 2,328 6,328 1,060 -7,908 -1,796 2,136 39.04%
Tax -1,528 -756 -936 -272 -48 -148 -720 13.35%
NP 13,924 1,572 5,392 788 -7,956 -1,944 1,416 46.34%
-
NP to SH 13,924 1,572 5,392 788 -7,956 -1,944 1,416 46.34%
-
Tax Rate 9.89% 32.47% 14.79% 25.66% - - 33.71% -
Total Cost 114,348 85,700 105,140 100,616 107,072 117,760 131,068 -2.24%
-
Net Worth 83,996 75,496 67,997 65,497 65,966 70,144 65,315 4.27%
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 83,996 75,496 67,997 65,497 65,966 70,144 65,315 4.27%
NOSH 49,998 49,998 49,998 49,998 49,974 50,103 49,859 0.04%
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 10.86% 1.80% 4.88% 0.78% -8.03% -1.68% 1.07% -
ROE 16.58% 2.08% 7.93% 1.20% -12.06% -2.77% 2.17% -
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 256.55 174.55 221.07 202.82 198.33 231.16 265.72 -0.58%
EPS 27.84 3.16 10.80 1.56 -15.92 -3.88 2.84 46.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.51 1.36 1.31 1.32 1.40 1.31 4.23%
Adjusted Per Share Value based on latest NOSH - 49,998
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 128.28 87.28 110.54 101.41 99.12 115.82 132.49 -0.53%
EPS 13.92 1.57 5.39 0.79 -7.96 -1.94 1.42 46.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.755 0.68 0.655 0.6597 0.7015 0.6532 4.27%
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 1.50 0.875 0.38 0.27 0.23 0.50 0.40 -
P/RPS 0.58 0.50 0.17 0.13 0.12 0.22 0.15 25.26%
P/EPS 5.39 27.83 3.52 17.13 -1.44 -12.89 14.08 -14.78%
EY 18.57 3.59 28.38 5.84 -69.22 -7.76 7.10 17.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.58 0.28 0.21 0.17 0.36 0.31 19.20%
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 30/11/15 25/11/14 26/11/13 27/11/12 29/11/11 25/11/10 30/11/09 -
Price 2.00 0.94 0.415 0.31 0.40 0.45 0.32 -
P/RPS 0.78 0.54 0.19 0.15 0.20 0.19 0.12 36.59%
P/EPS 7.18 29.90 3.85 19.67 -2.51 -11.60 11.27 -7.23%
EY 13.92 3.34 25.99 5.08 -39.80 -8.62 8.88 7.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.62 0.31 0.24 0.30 0.32 0.24 30.56%

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