[SHCHAN] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 118.58%
YoY- -82.6%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 14,898 14,784 19,017 17,558 23,240 69,397 59,170 -20.51%
PBT 2,578 -6,189 -3,620 245 3,003 17,392 4,146 -7.60%
Tax 32 661 218 218 287 -598 396 -34.22%
NP 2,610 -5,528 -3,402 463 3,290 16,794 4,542 -8.81%
-
NP to SH 2,610 -5,528 -3,402 463 2,661 15,712 3,152 -3.09%
-
Tax Rate -1.24% - - -88.98% -9.56% 3.44% -9.55% -
Total Cost 12,288 20,312 22,419 17,095 19,950 52,603 54,628 -21.99%
-
Net Worth 63,322 59,799 65,586 65,864 67,104 65,904 50,240 3.92%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 63,322 59,799 65,586 65,864 67,104 65,904 50,240 3.92%
NOSH 115,131 114,999 115,063 111,635 111,840 111,702 111,645 0.51%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 17.52% -37.39% -17.89% 2.64% 14.16% 24.20% 7.68% -
ROE 4.12% -9.24% -5.19% 0.70% 3.97% 23.84% 6.27% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.94 12.86 16.53 15.73 20.78 62.13 53.00 -20.92%
EPS 2.27 -4.81 -2.96 0.41 2.38 14.07 2.82 -3.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.52 0.57 0.59 0.60 0.59 0.45 3.39%
Adjusted Per Share Value based on latest NOSH - 111,635
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.00 4.96 6.38 5.89 7.80 23.30 19.86 -20.52%
EPS 0.88 -1.86 -1.14 0.16 0.89 5.27 1.06 -3.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2126 0.2008 0.2202 0.2211 0.2253 0.2212 0.1687 3.92%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.55 0.60 0.76 0.88 0.89 0.56 0.48 -
P/RPS 4.25 4.67 4.60 5.60 4.28 0.90 0.91 29.25%
P/EPS 24.26 -12.48 -25.70 212.18 37.41 3.98 17.00 6.10%
EY 4.12 -8.01 -3.89 0.47 2.67 25.12 5.88 -5.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.15 1.33 1.49 1.48 0.95 1.07 -1.12%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 27/02/13 01/03/12 28/02/11 -
Price 0.595 0.565 0.76 0.87 0.90 0.83 0.47 -
P/RPS 4.60 4.39 4.60 5.53 4.33 1.34 0.89 31.45%
P/EPS 26.25 -11.75 -25.70 209.77 37.83 5.90 16.65 7.87%
EY 3.81 -8.51 -3.89 0.48 2.64 16.95 6.01 -7.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.09 1.33 1.47 1.50 1.41 1.04 0.63%

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