[SHH] YoY TTM Result on 31-Mar-2013 [#3]

Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 500.7%
YoY- 147.51%
Quarter Report
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 120,197 98,781 105,225 92,557 93,926 100,001 124,102 -0.53%
PBT 15,898 5,468 8,516 735 -752 -1,446 5,519 19.26%
Tax -1,161 -929 -997 -162 -454 -126 -1,324 -2.16%
NP 14,737 4,539 7,519 573 -1,206 -1,572 4,195 23.27%
-
NP to SH 14,737 4,539 7,519 573 -1,206 -1,572 4,195 23.27%
-
Tax Rate 7.30% 16.99% 11.71% 22.04% - - 23.99% -
Total Cost 105,460 94,242 97,706 91,984 95,132 101,573 119,907 -2.11%
-
Net Worth 86,496 76,996 73,497 65,997 65,497 66,542 68,909 3.85%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 4,999 999 - - - 999 - -
Div Payout % 33.93% 22.03% - - - 0.00% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 86,496 76,996 73,497 65,997 65,497 66,542 68,909 3.85%
NOSH 49,998 49,998 49,998 49,998 49,998 50,032 49,934 0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.26% 4.60% 7.15% 0.62% -1.28% -1.57% 3.38% -
ROE 17.04% 5.90% 10.23% 0.87% -1.84% -2.36% 6.09% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 240.40 197.57 210.46 185.12 187.86 199.87 248.53 -0.55%
EPS 29.48 9.08 15.04 1.15 -2.41 -3.14 8.40 23.25%
DPS 10.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.73 1.54 1.47 1.32 1.31 1.33 1.38 3.83%
Adjusted Per Share Value based on latest NOSH - 49,998
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 120.20 98.79 105.23 92.56 93.93 100.01 124.11 -0.53%
EPS 14.74 4.54 7.52 0.57 -1.21 -1.57 4.20 23.25%
DPS 5.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.865 0.77 0.735 0.66 0.655 0.6655 0.6891 3.85%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.78 1.42 0.46 0.20 0.32 0.54 0.19 -
P/RPS 0.74 0.72 0.22 0.11 0.17 0.27 0.08 44.83%
P/EPS 6.04 15.64 3.06 17.45 -13.27 -17.19 2.26 17.78%
EY 16.56 6.39 32.69 5.73 -7.54 -5.82 44.22 -15.08%
DY 5.62 1.41 0.00 0.00 0.00 3.70 0.00 -
P/NAPS 1.03 0.92 0.31 0.15 0.24 0.41 0.14 39.41%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 27/05/15 20/05/14 22/05/13 25/05/12 30/05/11 21/05/10 -
Price 1.78 1.28 0.535 0.30 0.40 0.31 0.16 -
P/RPS 0.74 0.65 0.25 0.16 0.21 0.16 0.06 51.94%
P/EPS 6.04 14.10 3.56 26.18 -16.58 -9.87 1.90 21.23%
EY 16.56 7.09 28.11 3.82 -6.03 -10.14 52.51 -17.48%
DY 5.62 1.56 0.00 0.00 0.00 6.45 0.00 -
P/NAPS 1.03 0.83 0.36 0.23 0.31 0.23 0.12 43.04%

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