[SHH] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -11.05%
YoY- -131.01%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 200,141 213,277 183,937 144,441 145,189 111,979 105,682 11.22%
PBT 220 8,292 4,786 -365 1,827 -4,400 1,022 -22.57%
Tax -555 -1,819 -811 -208 21 4,105 3,221 -
NP -335 6,473 3,975 -573 1,848 -295 4,243 -
-
NP to SH -335 6,473 3,975 -573 1,848 -4,358 1,022 -
-
Tax Rate 252.27% 21.94% 16.95% - -1.15% - -315.17% -
Total Cost 200,476 206,804 179,962 145,014 143,341 112,274 101,439 12.01%
-
Net Worth 77,499 78,033 71,067 65,085 59,523 66,999 70,599 1.56%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 1,000 - - - - 399 -
Div Payout % - 15.46% - - - - 39.12% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 77,499 78,033 71,067 65,085 59,523 66,999 70,599 1.56%
NOSH 49,999 50,021 50,047 48,571 19,841 20,000 19,999 16.49%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -0.17% 3.04% 2.16% -0.40% 1.27% -0.26% 4.01% -
ROE -0.43% 8.30% 5.59% -0.88% 3.10% -6.50% 1.45% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 400.28 426.37 367.52 297.38 731.75 559.90 528.41 -4.52%
EPS -0.67 12.94 7.94 -1.18 9.31 -21.79 5.11 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.55 1.56 1.42 1.34 3.00 3.35 3.53 -12.81%
Adjusted Per Share Value based on latest NOSH - 48,571
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 200.69 213.86 184.44 144.84 145.59 112.29 105.97 11.22%
EPS -0.34 6.49 3.99 -0.57 1.85 -4.37 1.02 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.7771 0.7825 0.7126 0.6526 0.5969 0.6718 0.7079 1.56%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.52 0.68 0.79 1.23 2.36 2.30 4.54 -
P/RPS 0.13 0.16 0.21 0.41 0.32 0.41 0.86 -27.00%
P/EPS -77.61 5.25 9.95 -104.26 25.34 -10.56 88.85 -
EY -1.29 19.03 10.05 -0.96 3.95 -9.47 1.13 -
DY 0.00 2.94 0.00 0.00 0.00 0.00 0.44 -
P/NAPS 0.34 0.44 0.56 0.92 0.79 0.69 1.29 -19.91%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 24/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.54 0.52 0.65 1.13 0.76 2.30 4.10 -
P/RPS 0.13 0.12 0.18 0.38 0.10 0.41 0.78 -25.80%
P/EPS -80.60 4.02 8.18 -95.79 8.16 -10.56 80.23 -
EY -1.24 24.89 12.22 -1.04 12.26 -9.47 1.25 -
DY 0.00 3.85 0.00 0.00 0.00 0.00 0.49 -
P/NAPS 0.35 0.33 0.46 0.84 0.25 0.69 1.16 -18.09%

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