[SHCHAN] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 11.95%
YoY- -614.92%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 19,902 21,628 17,558 15,697 13,860 14,312 23,240 -9.84%
PBT -4,022 -5,316 245 -6,037 -6,818 -7,916 3,003 -
Tax 218 216 218 284 284 284 287 -16.79%
NP -3,804 -5,100 463 -5,753 -6,534 -7,632 3,290 -
-
NP to SH -3,804 -5,100 463 -5,753 -6,534 -7,632 2,661 -
-
Tax Rate - - -88.98% - - - -9.56% -
Total Cost 23,706 26,728 17,095 21,450 20,394 21,944 19,950 12.22%
-
Net Worth 64,891 64,868 66,626 62,601 63,555 64,715 67,084 -2.19%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 64,891 64,868 66,626 62,601 63,555 64,715 67,084 -2.19%
NOSH 111,882 111,842 112,926 111,787 111,501 111,578 111,806 0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -19.11% -23.58% 2.64% -36.65% -47.14% -53.33% 14.16% -
ROE -5.86% -7.86% 0.69% -9.19% -10.28% -11.79% 3.97% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.79 19.34 15.55 14.04 12.43 12.83 20.79 -9.89%
EPS -3.40 -4.56 0.41 -5.15 -5.86 -6.84 2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.59 0.56 0.57 0.58 0.60 -2.24%
Adjusted Per Share Value based on latest NOSH - 111,489
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.68 7.26 5.89 5.27 4.65 4.80 7.80 -9.84%
EPS -1.28 -1.71 0.16 -1.93 -2.19 -2.56 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2178 0.2178 0.2237 0.2102 0.2134 0.2173 0.2252 -2.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.885 0.87 0.88 0.81 0.84 0.865 0.89 -
P/RPS 4.98 4.50 5.66 5.77 6.76 6.74 4.28 10.65%
P/EPS -26.03 -19.08 214.63 -15.74 -14.33 -12.65 37.39 -
EY -3.84 -5.24 0.47 -6.35 -6.98 -7.91 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.50 1.49 1.45 1.47 1.49 1.48 2.24%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 28/02/14 29/11/13 30/08/13 21/05/13 27/02/13 -
Price 0.78 0.86 0.87 0.82 0.745 0.955 0.90 -
P/RPS 4.38 4.45 5.60 5.84 5.99 7.45 4.33 0.77%
P/EPS -22.94 -18.86 212.20 -15.93 -12.71 -13.96 37.82 -
EY -4.36 -5.30 0.47 -6.28 -7.87 -7.16 2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.48 1.47 1.46 1.31 1.65 1.50 -7.26%

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