[SHCHAN] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 157.45%
YoY- 151.28%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 23,240 69,397 59,170 62,720 58,457 51,422 35,587 -6.84%
PBT 3,003 17,392 4,146 1,172 -4,035 1,076 -9,772 -
Tax 287 -598 396 260 83 17 350 -3.25%
NP 3,290 16,794 4,542 1,432 -3,952 1,093 -9,422 -
-
NP to SH 2,661 15,712 3,152 1,705 -3,325 1,695 -7,842 -
-
Tax Rate -9.56% 3.44% -9.55% -22.18% - -1.58% - -
Total Cost 19,950 52,603 54,628 61,288 62,409 50,329 45,009 -12.67%
-
Net Worth 67,104 65,904 50,240 46,846 45,881 53,739 19,800 22.53%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 67,104 65,904 50,240 46,846 45,881 53,739 19,800 22.53%
NOSH 111,840 111,702 111,645 111,538 111,906 111,956 60,000 10.92%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.16% 24.20% 7.68% 2.28% -6.76% 2.13% -26.48% -
ROE 3.97% 23.84% 6.27% 3.64% -7.25% 3.15% -39.61% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 20.78 62.13 53.00 56.23 52.24 45.93 59.31 -16.02%
EPS 2.38 14.07 2.82 1.53 -2.97 1.51 -13.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.45 0.42 0.41 0.48 0.33 10.46%
Adjusted Per Share Value based on latest NOSH - 111,538
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.80 23.30 19.86 21.06 19.62 17.26 11.95 -6.85%
EPS 0.89 5.27 1.06 0.57 -1.12 0.57 -2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2253 0.2212 0.1687 0.1573 0.154 0.1804 0.0665 22.53%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.89 0.56 0.48 0.40 0.28 0.64 0.83 -
P/RPS 4.28 0.90 0.91 0.71 0.54 1.39 1.40 20.45%
P/EPS 37.41 3.98 17.00 26.17 -9.42 42.27 -6.35 -
EY 2.67 25.12 5.88 3.82 -10.61 2.37 -15.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.95 1.07 0.95 0.68 1.33 2.52 -8.48%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 01/03/12 28/02/11 11/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.90 0.83 0.47 0.60 0.33 0.50 1.34 -
P/RPS 4.33 1.34 0.89 1.07 0.63 1.09 2.26 11.43%
P/EPS 37.83 5.90 16.65 39.25 -11.11 33.03 -10.25 -
EY 2.64 16.95 6.01 2.55 -9.00 3.03 -9.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.41 1.04 1.43 0.80 1.04 4.06 -15.27%

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