[SHH] YoY TTM 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- 77.33%
YoY- 76.72%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 115,039 99,577 93,857 95,806 88,378 122,130 129,770 -1.98%
PBT 10,746 8,363 3,111 -603 -2,273 5,149 3,270 21.92%
Tax -1,075 -1,085 -412 -38 -480 -973 -744 6.32%
NP 9,671 7,278 2,699 -641 -2,753 4,176 2,526 25.06%
-
NP to SH 9,671 7,278 2,699 -641 -2,753 4,176 2,526 25.06%
-
Tax Rate 10.00% 12.97% 13.24% - - 18.90% 22.75% -
Total Cost 105,368 92,299 91,158 96,447 91,131 117,954 127,244 -3.09%
-
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 4,999 999 - - - 999 - -
Div Payout % 51.70% 13.74% - - - 23.93% - -
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 8.41% 7.31% 2.88% -0.67% -3.12% 3.42% 1.95% -
ROE 11.51% 9.64% 3.97% -0.98% -4.17% 5.95% 3.87% -
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 230.09 199.16 187.72 191.62 176.84 243.76 260.27 -2.03%
EPS 19.34 14.56 5.40 -1.28 -5.51 8.33 5.07 24.98%
DPS 10.00 2.00 0.00 0.00 0.00 2.00 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 115.36 99.85 94.11 96.07 88.62 122.47 130.13 -1.98%
EPS 9.70 7.30 2.71 -0.64 -2.76 4.19 2.53 25.09%
DPS 5.01 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.8423 0.757 0.6818 0.6568 0.6615 0.7034 0.6549 4.28%
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 0.65 0.44 0.20 0.14 0.13 0.21 0.15 27.66%
P/EPS 7.75 6.01 7.04 -21.06 -4.18 6.00 7.90 -0.31%
EY 12.90 16.64 14.21 -4.75 -23.95 16.67 12.67 0.30%
DY 6.67 2.29 0.00 0.00 0.00 4.00 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 0.87 0.47 0.22 0.16 0.23 0.18 0.12 39.09%
P/EPS 10.34 6.46 7.69 -24.18 -7.26 5.40 6.32 8.54%
EY 9.67 15.49 13.01 -4.14 -13.77 18.52 15.83 -7.88%
DY 5.00 2.13 0.00 0.00 0.00 4.44 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