[SHH] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 248.32%
YoY- 584.26%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 95,468 128,272 87,272 110,532 101,404 99,116 115,816 -3.16%
PBT 3,396 15,452 2,328 6,328 1,060 -7,908 -1,796 -
Tax -228 -1,528 -756 -936 -272 -48 -148 7.46%
NP 3,168 13,924 1,572 5,392 788 -7,956 -1,944 -
-
NP to SH 3,168 13,924 1,572 5,392 788 -7,956 -1,944 -
-
Tax Rate 6.71% 9.89% 32.47% 14.79% 25.66% - - -
Total Cost 92,300 114,348 85,700 105,140 100,616 107,072 117,760 -3.97%
-
Net Worth 88,496 83,996 75,496 67,997 65,497 65,966 70,144 3.94%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 88,496 83,996 75,496 67,997 65,497 65,966 70,144 3.94%
NOSH 49,998 49,998 49,998 49,998 49,998 49,974 50,103 -0.03%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.32% 10.86% 1.80% 4.88% 0.78% -8.03% -1.68% -
ROE 3.58% 16.58% 2.08% 7.93% 1.20% -12.06% -2.77% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 190.94 256.55 174.55 221.07 202.82 198.33 231.16 -3.13%
EPS 6.32 27.84 3.16 10.80 1.56 -15.92 -3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.68 1.51 1.36 1.31 1.32 1.40 3.98%
Adjusted Per Share Value based on latest NOSH - 49,998
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 95.47 128.28 87.28 110.54 101.41 99.12 115.82 -3.16%
EPS 3.17 13.92 1.57 5.39 0.79 -7.96 -1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.885 0.84 0.755 0.68 0.655 0.6597 0.7015 3.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.82 1.50 0.875 0.38 0.27 0.23 0.50 -
P/RPS 0.95 0.58 0.50 0.17 0.13 0.12 0.22 27.58%
P/EPS 28.72 5.39 27.83 3.52 17.13 -1.44 -12.89 -
EY 3.48 18.57 3.59 28.38 5.84 -69.22 -7.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.89 0.58 0.28 0.21 0.17 0.36 19.12%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 30/11/15 25/11/14 26/11/13 27/11/12 29/11/11 25/11/10 -
Price 1.83 2.00 0.94 0.415 0.31 0.40 0.45 -
P/RPS 0.96 0.78 0.54 0.19 0.15 0.20 0.19 30.96%
P/EPS 28.88 7.18 29.90 3.85 19.67 -2.51 -11.60 -
EY 3.46 13.92 3.34 25.99 5.08 -39.80 -8.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.19 0.62 0.31 0.24 0.30 0.32 21.48%

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