[SHH] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -2.17%
YoY- 142.4%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 213,277 183,937 144,441 145,189 111,979 105,682 61,668 -1.31%
PBT 8,292 4,786 -365 1,827 -4,400 1,022 3,803 -0.82%
Tax -1,819 -811 -208 21 4,105 3,221 0 -100.00%
NP 6,473 3,975 -573 1,848 -295 4,243 3,803 -0.56%
-
NP to SH 6,473 3,975 -573 1,848 -4,358 1,022 3,803 -0.56%
-
Tax Rate 21.94% 16.95% - -1.15% - -315.17% 0.00% -
Total Cost 206,804 179,962 145,014 143,341 112,274 101,439 57,865 -1.34%
-
Net Worth 78,033 71,067 65,085 59,523 66,999 70,599 70,599 -0.10%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 1,000 - - - - 399 - -100.00%
Div Payout % 15.46% - - - - 39.12% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 78,033 71,067 65,085 59,523 66,999 70,599 70,599 -0.10%
NOSH 50,021 50,047 48,571 19,841 20,000 19,999 19,999 -0.96%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.04% 2.16% -0.40% 1.27% -0.26% 4.01% 6.17% -
ROE 8.30% 5.59% -0.88% 3.10% -6.50% 1.45% 5.39% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 426.37 367.52 297.38 731.75 559.90 528.41 308.34 -0.34%
EPS 12.94 7.94 -1.18 9.31 -21.79 5.11 19.02 0.41%
DPS 2.00 0.00 0.00 0.00 0.00 2.00 0.00 -100.00%
NAPS 1.56 1.42 1.34 3.00 3.35 3.53 3.53 0.87%
Adjusted Per Share Value based on latest NOSH - 19,841
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 213.86 184.44 144.84 145.59 112.29 105.97 61.84 -1.31%
EPS 6.49 3.99 -0.57 1.85 -4.37 1.02 3.81 -0.56%
DPS 1.00 0.00 0.00 0.00 0.00 0.40 0.00 -100.00%
NAPS 0.7825 0.7126 0.6526 0.5969 0.6718 0.7079 0.7079 -0.10%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.68 0.79 1.23 2.36 2.30 4.54 0.00 -
P/RPS 0.16 0.21 0.41 0.32 0.41 0.86 0.00 -100.00%
P/EPS 5.25 9.95 -104.26 25.34 -10.56 88.85 0.00 -100.00%
EY 19.03 10.05 -0.96 3.95 -9.47 1.13 0.00 -100.00%
DY 2.94 0.00 0.00 0.00 0.00 0.44 0.00 -100.00%
P/NAPS 0.44 0.56 0.92 0.79 0.69 1.29 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 24/02/05 27/02/04 28/02/03 28/02/02 28/02/01 - -
Price 0.52 0.65 1.13 0.76 2.30 4.10 0.00 -
P/RPS 0.12 0.18 0.38 0.10 0.41 0.78 0.00 -100.00%
P/EPS 4.02 8.18 -95.79 8.16 -10.56 80.23 0.00 -100.00%
EY 24.89 12.22 -1.04 12.26 -9.47 1.25 0.00 -100.00%
DY 3.85 0.00 0.00 0.00 0.00 0.49 0.00 -100.00%
P/NAPS 0.33 0.46 0.84 0.25 0.69 1.16 0.00 -100.00%

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