[SHH] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -6.6%
YoY- 9983.33%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 225,378 222,092 201,239 196,677 201,302 53,105 162,446 24.32%
PBT 9,884 9,064 6,772 6,718 6,844 2,216 1,124 324.35%
Tax -1,752 -2,184 -1,402 -1,184 -918 -299 -352 190.66%
NP 8,132 6,880 5,370 5,534 5,926 1,917 772 378.47%
-
NP to SH 8,132 6,880 5,370 5,534 5,926 1,917 772 378.47%
-
Tax Rate 17.73% 24.10% 20.70% 17.62% 13.41% 13.49% 31.32% -
Total Cost 217,246 215,212 195,869 191,142 195,376 51,188 161,674 21.70%
-
Net Worth 78,019 75,499 73,500 72,517 70,952 70,073 68,176 9.38%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,000 - - - - - - -
Div Payout % 24.60% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 78,019 75,499 73,500 72,517 70,952 70,073 68,176 9.38%
NOSH 50,012 49,999 50,000 50,012 49,966 50,052 50,129 -0.15%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.61% 3.10% 2.67% 2.81% 2.94% 3.61% 0.48% -
ROE 10.42% 9.11% 7.31% 7.63% 8.35% 2.74% 1.13% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 450.65 444.18 402.48 393.26 402.88 106.10 324.05 24.51%
EPS 16.26 13.76 10.74 11.07 11.86 3.83 1.54 379.22%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.51 1.47 1.45 1.42 1.40 1.36 9.55%
Adjusted Per Share Value based on latest NOSH - 49,915
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 226.00 222.70 201.79 197.22 201.86 53.25 162.89 24.32%
EPS 8.15 6.90 5.38 5.55 5.94 1.92 0.77 380.00%
DPS 2.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7823 0.7571 0.737 0.7272 0.7115 0.7027 0.6836 9.38%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.68 0.52 0.58 0.61 0.79 0.75 0.66 -
P/RPS 0.15 0.12 0.14 0.16 0.20 0.71 0.20 -17.40%
P/EPS 4.18 3.78 5.40 5.51 6.66 19.58 42.86 -78.72%
EY 23.91 26.46 18.52 18.14 15.01 5.11 2.33 370.22%
DY 5.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.34 0.39 0.42 0.56 0.54 0.49 -6.90%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 28/11/05 29/08/05 30/05/05 24/02/05 29/11/04 27/08/04 -
Price 0.52 0.47 0.65 0.60 0.65 0.78 0.72 -
P/RPS 0.12 0.11 0.16 0.15 0.16 0.74 0.22 -33.16%
P/EPS 3.20 3.42 6.05 5.42 5.48 20.37 46.75 -83.18%
EY 31.27 29.28 16.52 18.44 18.25 4.91 2.14 494.77%
DY 7.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.44 0.41 0.46 0.56 0.53 -27.02%

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