[SHH] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 112.25%
YoY- 154.78%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 109,226 110,390 110,532 91,576 91,026 95,526 101,404 5.08%
PBT 9,981 6,806 6,328 1,794 1,017 1,826 1,060 346.51%
Tax -1,289 -1,292 -936 -246 -288 -394 -272 182.40%
NP 8,692 5,514 5,392 1,548 729 1,432 788 396.24%
-
NP to SH 8,692 5,514 5,392 1,548 729 1,432 788 396.24%
-
Tax Rate 12.91% 18.98% 14.79% 13.71% 28.32% 21.58% 25.66% -
Total Cost 100,534 104,876 105,140 90,028 90,297 94,094 100,616 -0.05%
-
Net Worth 73,497 69,497 67,997 66,997 65,997 65,997 65,497 7.99%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 73,497 69,497 67,997 66,997 65,997 65,997 65,497 7.99%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,998 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.96% 5.00% 4.88% 1.69% 0.80% 1.50% 0.78% -
ROE 11.83% 7.93% 7.93% 2.31% 1.11% 2.17% 1.20% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 218.46 220.79 221.07 183.16 182.06 191.06 202.82 5.08%
EPS 17.39 11.02 10.80 3.10 1.45 2.86 1.56 399.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.39 1.36 1.34 1.32 1.32 1.31 7.99%
Adjusted Per Share Value based on latest NOSH - 49,998
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 109.23 110.40 110.54 91.58 91.03 95.53 101.41 5.08%
EPS 8.69 5.51 5.39 1.55 0.73 1.43 0.79 395.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.735 0.695 0.68 0.67 0.66 0.66 0.655 7.99%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.46 0.48 0.38 0.32 0.20 0.29 0.27 -
P/RPS 0.21 0.22 0.17 0.17 0.11 0.15 0.13 37.71%
P/EPS 2.65 4.35 3.52 10.34 13.71 10.13 17.13 -71.21%
EY 37.79 22.98 28.38 9.68 7.29 9.88 5.84 247.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.28 0.24 0.15 0.22 0.21 29.67%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 26/02/14 26/11/13 29/08/13 22/05/13 26/02/13 27/11/12 -
Price 0.535 0.45 0.415 0.68 0.30 0.285 0.31 -
P/RPS 0.24 0.20 0.19 0.37 0.16 0.15 0.15 36.83%
P/EPS 3.08 4.08 3.85 21.96 20.57 9.95 19.67 -70.98%
EY 32.49 24.51 25.99 4.55 4.86 10.05 5.08 244.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.31 0.51 0.23 0.22 0.24 31.06%

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