[SHH] QoQ Cumulative 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- 183.0%
YoY- 154.78%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 81,920 55,195 27,633 91,576 68,270 47,763 25,351 118.72%
PBT 7,486 3,403 1,582 1,794 763 913 265 829.43%
Tax -967 -646 -234 -246 -216 -197 -68 487.91%
NP 6,519 2,757 1,348 1,548 547 716 197 932.92%
-
NP to SH 6,519 2,757 1,348 1,548 547 716 197 932.92%
-
Tax Rate 12.92% 18.98% 14.79% 13.71% 28.31% 21.58% 25.66% -
Total Cost 75,401 52,438 26,285 90,028 67,723 47,047 25,154 108.03%
-
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 8.87% 3.97% 1.98% 2.31% 0.83% 1.08% 0.30% -
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 163.85 110.39 55.27 183.16 136.55 95.53 50.70 118.74%
EPS 13.04 5.51 2.70 3.10 1.09 1.43 0.39 940.08%
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 81.92 55.20 27.63 91.58 68.27 47.77 25.35 118.73%
EPS 6.52 2.76 1.35 1.55 0.55 0.72 0.20 922.66%
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 0.28 0.43 0.69 0.17 0.15 0.30 0.53 -34.67%
P/EPS 3.53 8.70 14.09 10.34 18.28 20.25 68.53 -86.18%
EY 28.34 11.49 7.10 9.68 5.47 4.94 1.46 623.57%
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 0.33 0.41 0.75 0.37 0.22 0.30 0.61 -33.63%
P/EPS 4.10 8.16 15.39 21.96 27.42 19.90 78.68 -86.07%
EY 24.37 12.25 6.50 4.55 3.65 5.02 1.27 618.04%
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