[SHCHAN] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 23.41%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 42,362 43,518 43,040 49,804 45,905 21,367 43,568 -1.84%
PBT 9,437 -1,040 -9,420 -6,450 -7,377 -6,133 -14,856 -
Tax 652 548 1,116 -24 -1,076 613 2,360 -57.48%
NP 10,089 -492 -8,304 -6,474 -8,453 -5,520 -12,496 -
-
NP to SH 10,089 -492 -8,304 -6,474 -8,453 -5,520 -12,496 -
-
Tax Rate -6.91% - - - - - - -
Total Cost 32,273 44,010 51,344 56,278 54,358 26,887 56,064 -30.73%
-
Net Worth 19,976 -41,252 -43,305 -41,212 -40,645 -39,699 -37,412 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 19,976 -41,252 -43,305 -41,212 -40,645 -39,699 -37,412 -
NOSH 60,536 18,923 18,993 18,991 18,993 18,995 18,990 116.14%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 23.82% -1.13% -19.29% -13.00% -18.41% -25.83% -28.68% -
ROE 50.51% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 69.98 229.97 226.60 262.24 241.69 112.49 229.42 -54.58%
EPS 16.67 -2.60 -43.72 -34.08 -44.51 -29.06 -65.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 -2.18 -2.28 -2.17 -2.14 -2.09 -1.97 -
Adjusted Per Share Value based on latest NOSH - 18,928
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.22 14.61 14.45 16.72 15.41 7.17 14.63 -1.87%
EPS 3.39 -0.17 -2.79 -2.17 -2.84 -1.85 -4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0671 -0.1385 -0.1454 -0.1384 -0.1365 -0.1333 -0.1256 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.99 4.10 4.10 4.10 4.10 4.10 4.10 -
P/RPS 1.41 1.78 1.81 1.56 1.70 3.64 1.79 -14.67%
P/EPS 5.94 -157.69 -9.38 -12.03 -9.21 -14.11 -6.23 -
EY 16.84 -0.63 -10.66 -8.31 -10.86 -7.09 -16.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 30/08/04 31/05/04 27/02/04 28/11/03 15/09/03 30/05/03 -
Price 1.01 1.05 4.10 4.10 4.10 4.10 4.10 -
P/RPS 1.44 0.46 1.81 1.56 1.70 3.64 1.79 -13.46%
P/EPS 6.06 -40.38 -9.38 -12.03 -9.21 -14.11 -6.23 -
EY 16.50 -2.48 -10.66 -8.31 -10.86 -7.09 -16.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 0.00 0.00 0.00 0.00 0.00 0.00 -

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