[SHH] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 159.51%
YoY- -72.5%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 198,150 213,577 190,102 155,835 144,429 124,366 94,027 13.22%
PBT -5,159 7,503 6,205 549 1,219 -2,332 -2,874 10.23%
Tax -329 -1,452 -1,240 -208 21 1,929 5,397 -
NP -5,488 6,051 4,965 341 1,240 -403 2,523 -
-
NP to SH -5,488 6,051 4,965 341 1,240 -2,290 -2,874 11.37%
-
Tax Rate - 19.35% 19.98% 37.89% -1.72% - - -
Total Cost 203,638 207,526 185,137 155,494 143,189 124,769 91,504 14.25%
-
Net Worth 72,533 79,103 72,378 66,824 68,095 66,999 68,399 0.98%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 1,000 1,000 - - - - 399 16.53%
Div Payout % 0.00% 16.53% - - - - 0.00% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 72,533 79,103 72,378 66,824 68,095 66,999 68,399 0.98%
NOSH 50,022 50,065 49,915 49,499 50,069 19,999 19,999 16.50%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -2.77% 2.83% 2.61% 0.22% 0.86% -0.32% 2.68% -
ROE -7.57% 7.65% 6.86% 0.51% 1.82% -3.42% -4.20% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 396.12 426.60 380.84 314.82 288.45 621.83 470.14 -2.81%
EPS -10.97 12.09 9.95 0.69 2.48 -11.45 -14.37 -4.39%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 2.00 0.00%
NAPS 1.45 1.58 1.45 1.35 1.36 3.35 3.42 -13.32%
Adjusted Per Share Value based on latest NOSH - 49,499
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 198.16 213.59 190.11 155.84 144.44 124.37 94.03 13.22%
EPS -5.49 6.05 4.97 0.34 1.24 -2.29 -2.87 11.41%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.40 16.49%
NAPS 0.7254 0.7911 0.7238 0.6683 0.681 0.67 0.684 0.98%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.50 0.60 0.61 0.83 0.83 2.50 4.02 -
P/RPS 0.13 0.14 0.16 0.26 0.29 0.40 0.86 -27.00%
P/EPS -4.56 4.96 6.13 120.48 33.51 -21.83 -27.97 -26.07%
EY -21.94 20.14 16.31 0.83 2.98 -4.58 -3.57 35.32%
DY 4.00 3.33 0.00 0.00 0.00 0.00 0.50 41.39%
P/NAPS 0.34 0.38 0.42 0.61 0.61 0.75 1.18 -18.72%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 29/05/06 30/05/05 31/05/04 30/05/03 30/05/02 31/05/01 -
Price 0.45 0.54 0.60 0.86 0.96 2.55 3.98 -
P/RPS 0.11 0.13 0.16 0.27 0.33 0.41 0.85 -28.86%
P/EPS -4.10 4.47 6.03 124.84 38.76 -22.27 -27.70 -27.25%
EY -24.38 22.38 16.58 0.80 2.58 -4.49 -3.61 37.46%
DY 4.44 3.70 0.00 0.00 0.00 0.00 0.50 43.87%
P/NAPS 0.31 0.34 0.41 0.64 0.71 0.76 1.16 -19.73%

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