[SHCHAN] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 181.8%
YoY- -86.76%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 13,860 14,312 23,240 24,441 22,644 20,832 27,145 -36.14%
PBT -6,818 -7,916 3,003 1,677 1,154 -6,760 2,097 -
Tax 284 284 287 278 -146 288 15,861 -93.17%
NP -6,534 -7,632 3,290 1,956 1,008 -6,472 17,958 -
-
NP to SH -6,534 -7,632 2,661 1,117 -1,366 -6,156 16,394 -
-
Tax Rate - - -9.56% -16.58% 12.65% - -756.37% -
Total Cost 20,394 21,944 19,950 22,485 21,636 27,304 9,187 70.25%
-
Net Worth 63,555 64,715 67,084 64,805 66,060 64,682 67,002 -3.46%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 63,555 64,715 67,084 64,805 66,060 64,682 67,002 -3.46%
NOSH 111,501 111,578 111,806 111,733 111,967 111,521 111,670 -0.10%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -47.14% -53.33% 14.16% 8.00% 4.45% -31.07% 66.16% -
ROE -10.28% -11.79% 3.97% 1.72% -2.07% -9.52% 24.47% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.43 12.83 20.79 21.87 20.22 18.68 24.31 -36.08%
EPS -5.86 -6.84 2.38 1.00 -1.22 -5.52 14.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.58 0.60 0.58 0.59 0.58 0.60 -3.36%
Adjusted Per Share Value based on latest NOSH - 111,838
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.65 4.80 7.80 8.21 7.60 6.99 9.11 -36.15%
EPS -2.19 -2.56 0.89 0.38 -0.46 -2.07 5.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2134 0.2173 0.2252 0.2176 0.2218 0.2171 0.2249 -3.44%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.84 0.865 0.89 1.00 1.09 1.00 0.56 -
P/RPS 6.76 6.74 4.28 4.57 5.39 5.35 2.30 105.31%
P/EPS -14.33 -12.65 37.39 100.00 -89.34 -18.12 3.81 -
EY -6.98 -7.91 2.67 1.00 -1.12 -5.52 26.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.49 1.48 1.72 1.85 1.72 0.93 35.73%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 21/05/13 27/02/13 28/11/12 27/08/12 25/05/12 01/03/12 -
Price 0.745 0.955 0.90 0.90 1.14 1.13 0.83 -
P/RPS 5.99 7.45 4.33 4.11 5.64 6.05 3.41 45.63%
P/EPS -12.71 -13.96 37.82 90.00 -93.44 -20.47 5.65 -
EY -7.87 -7.16 2.64 1.11 -1.07 -4.88 17.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.65 1.50 1.55 1.93 1.95 1.38 -3.41%

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