[SHH] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 81.73%
YoY- 136.38%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 110,532 91,576 91,026 95,526 101,404 95,233 94,596 10.92%
PBT 6,328 1,794 1,017 1,826 1,060 -2,844 -3,754 -
Tax -936 -246 -288 -394 -272 18 -48 623.16%
NP 5,392 1,548 729 1,432 788 -2,826 -3,802 -
-
NP to SH 5,392 1,548 729 1,432 788 -2,826 -3,802 -
-
Tax Rate 14.79% 13.71% 28.32% 21.58% 25.66% - - -
Total Cost 105,140 90,028 90,297 94,094 100,616 98,059 98,398 4.51%
-
Net Worth 67,997 66,997 65,997 65,997 65,497 65,497 65,497 2.52%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 67,997 66,997 65,997 65,997 65,497 65,497 65,497 2.52%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,998 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.88% 1.69% 0.80% 1.50% 0.78% -2.97% -4.02% -
ROE 7.93% 2.31% 1.11% 2.17% 1.20% -4.31% -5.81% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 221.07 183.16 182.06 191.06 202.82 190.47 189.20 10.92%
EPS 10.80 3.10 1.45 2.86 1.56 -5.65 -7.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.34 1.32 1.32 1.31 1.31 1.31 2.52%
Adjusted Per Share Value based on latest NOSH - 49,998
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 110.54 91.58 91.03 95.53 101.41 95.24 94.60 10.92%
EPS 5.39 1.55 0.73 1.43 0.79 -2.83 -3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.66 0.66 0.655 0.655 0.655 2.52%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.38 0.32 0.20 0.29 0.27 0.33 0.32 -
P/RPS 0.17 0.17 0.11 0.15 0.13 0.17 0.17 0.00%
P/EPS 3.52 10.34 13.71 10.13 17.13 -5.84 -4.21 -
EY 28.38 9.68 7.29 9.88 5.84 -17.13 -23.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.15 0.22 0.21 0.25 0.24 10.81%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 29/08/13 22/05/13 26/02/13 27/11/12 30/08/12 25/05/12 -
Price 0.415 0.68 0.30 0.285 0.31 0.26 0.40 -
P/RPS 0.19 0.37 0.16 0.15 0.15 0.14 0.21 -6.44%
P/EPS 3.85 21.96 20.57 9.95 19.67 -4.60 -5.26 -
EY 25.99 4.55 4.86 10.05 5.08 -21.74 -19.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.51 0.23 0.22 0.24 0.20 0.31 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