[SHH] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 57.64%
YoY- 1091.77%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 94,358 87,272 105,392 109,226 110,390 110,532 91,576 2.00%
PBT 3,638 2,328 9,363 9,981 6,806 6,328 1,794 60.00%
Tax -1,062 -756 -1,130 -1,289 -1,292 -936 -246 164.42%
NP 2,576 1,572 8,233 8,692 5,514 5,392 1,548 40.29%
-
NP to SH 2,576 1,572 8,233 8,692 5,514 5,392 1,548 40.29%
-
Tax Rate 29.19% 32.47% 12.07% 12.91% 18.98% 14.79% 13.71% -
Total Cost 91,782 85,700 97,159 100,534 104,876 105,140 90,028 1.29%
-
Net Worth 76,496 75,496 74,997 73,497 69,497 67,997 66,997 9.21%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 999 - - - - -
Div Payout % - - 12.15% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 76,496 75,496 74,997 73,497 69,497 67,997 66,997 9.21%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,998 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.73% 1.80% 7.81% 7.96% 5.00% 4.88% 1.69% -
ROE 3.37% 2.08% 10.98% 11.83% 7.93% 7.93% 2.31% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 188.72 174.55 210.79 218.46 220.79 221.07 183.16 2.00%
EPS 5.16 3.16 16.47 17.39 11.02 10.80 3.10 40.32%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.51 1.50 1.47 1.39 1.36 1.34 9.21%
Adjusted Per Share Value based on latest NOSH - 49,998
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 94.62 87.51 105.68 109.53 110.69 110.84 91.83 2.00%
EPS 2.58 1.58 8.26 8.72 5.53 5.41 1.55 40.32%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.7671 0.757 0.752 0.737 0.6969 0.6818 0.6718 9.22%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.79 0.875 0.96 0.46 0.48 0.38 0.32 -
P/RPS 0.42 0.50 0.46 0.21 0.22 0.17 0.17 82.45%
P/EPS 15.33 27.83 5.83 2.65 4.35 3.52 10.34 29.92%
EY 6.52 3.59 17.15 37.79 22.98 28.38 9.68 -23.10%
DY 0.00 0.00 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.64 0.31 0.35 0.28 0.24 67.20%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 25/11/14 28/08/14 20/05/14 26/02/14 26/11/13 29/08/13 -
Price 0.83 0.94 0.99 0.535 0.45 0.415 0.68 -
P/RPS 0.44 0.54 0.47 0.24 0.20 0.19 0.37 12.20%
P/EPS 16.11 29.90 6.01 3.08 4.08 3.85 21.96 -18.61%
EY 6.21 3.34 16.63 32.49 24.51 25.99 4.55 22.97%
DY 0.00 0.00 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.66 0.36 0.32 0.31 0.51 3.87%

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