[SHCHAN] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
01-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 94.27%
YoY- 398.3%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 24,441 22,644 20,832 27,145 71,946 66,974 62,836 -46.62%
PBT 1,677 1,154 -6,760 2,097 11,542 9,742 5,216 -52.97%
Tax 278 -146 288 15,861 -249 -16 -28 -
NP 1,956 1,008 -6,472 17,958 11,293 9,726 5,188 -47.71%
-
NP to SH 1,117 -1,366 -6,156 16,394 8,438 7,380 4,240 -58.80%
-
Tax Rate -16.58% 12.65% - -756.37% 2.16% 0.16% 0.54% -
Total Cost 22,485 21,636 27,304 9,187 60,653 57,248 57,648 -46.52%
-
Net Worth 64,805 66,060 64,682 67,002 56,927 53,672 51,326 16.76%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 64,805 66,060 64,682 67,002 56,927 53,672 51,326 16.76%
NOSH 111,733 111,967 111,521 111,670 111,622 111,818 111,578 0.09%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.00% 4.45% -31.07% 66.16% 15.70% 14.52% 8.26% -
ROE 1.72% -2.07% -9.52% 24.47% 14.82% 13.75% 8.26% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.87 20.22 18.68 24.31 64.46 59.90 56.32 -46.68%
EPS 1.00 -1.22 -5.52 14.68 7.56 6.60 3.80 -58.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.59 0.58 0.60 0.51 0.48 0.46 16.66%
Adjusted Per Share Value based on latest NOSH - 111,702
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.21 7.60 6.99 9.11 24.15 22.48 21.09 -46.59%
EPS 0.38 -0.46 -2.07 5.50 2.83 2.48 1.42 -58.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2176 0.2218 0.2171 0.2249 0.1911 0.1802 0.1723 16.78%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.00 1.09 1.00 0.56 0.38 0.455 0.46 -
P/RPS 4.57 5.39 5.35 2.30 0.59 0.76 0.82 213.35%
P/EPS 100.00 -89.34 -18.12 3.81 5.03 6.89 12.11 306.97%
EY 1.00 -1.12 -5.52 26.22 19.89 14.51 8.26 -75.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.85 1.72 0.93 0.75 0.95 1.00 43.41%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 27/08/12 25/05/12 01/03/12 30/11/11 26/08/11 24/05/11 -
Price 0.90 1.14 1.13 0.83 0.51 0.43 0.47 -
P/RPS 4.11 5.64 6.05 3.41 0.79 0.72 0.83 189.67%
P/EPS 90.00 -93.44 -20.47 5.65 6.75 6.52 12.37 274.12%
EY 1.11 -1.07 -4.88 17.69 14.82 15.35 8.09 -73.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.93 1.95 1.38 1.00 0.90 1.02 32.07%

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