[SHH] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -67.97%
YoY- -10.28%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 209,225 159,846 112,689 55,523 201,239 147,508 100,651 63.09%
PBT 6,387 5,770 4,942 2,266 6,772 5,039 3,422 51.76%
Tax -1,246 -938 -876 -546 -1,402 -888 -459 94.95%
NP 5,141 4,832 4,066 1,720 5,370 4,151 2,963 44.53%
-
NP to SH 5,141 4,832 4,066 1,720 5,370 4,151 2,963 44.53%
-
Tax Rate 19.51% 16.26% 17.73% 24.10% 20.70% 17.62% 13.41% -
Total Cost 204,084 155,014 108,623 53,803 195,869 143,357 97,688 63.64%
-
Net Worth 79,015 79,032 78,019 75,499 73,500 72,517 70,952 7.46%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,000 1,000 1,000 - - - - -
Div Payout % 19.46% 20.70% 24.60% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 79,015 79,032 78,019 75,499 73,500 72,517 70,952 7.46%
NOSH 50,009 50,020 50,012 49,999 50,000 50,012 49,966 0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.46% 3.02% 3.61% 3.10% 2.67% 2.81% 2.94% -
ROE 6.51% 6.11% 5.21% 2.28% 7.31% 5.72% 4.18% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 418.37 319.56 225.32 111.05 402.48 294.94 201.44 63.00%
EPS 10.28 9.66 8.13 3.44 10.74 8.30 5.93 44.45%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.58 1.56 1.51 1.47 1.45 1.42 7.39%
Adjusted Per Share Value based on latest NOSH - 49,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 209.80 160.29 113.00 55.68 201.79 147.91 100.93 63.09%
EPS 5.16 4.85 4.08 1.72 5.38 4.16 2.97 44.66%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.7923 0.7925 0.7823 0.7571 0.737 0.7272 0.7115 7.45%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.63 0.60 0.68 0.52 0.58 0.61 0.79 -
P/RPS 0.15 0.19 0.30 0.47 0.14 0.21 0.39 -47.20%
P/EPS 6.13 6.21 8.36 15.12 5.40 7.35 13.32 -40.47%
EY 16.32 16.10 11.96 6.62 18.52 13.61 7.51 68.01%
DY 3.17 3.33 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.44 0.34 0.39 0.42 0.56 -20.14%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 24/02/06 28/11/05 29/08/05 30/05/05 24/02/05 -
Price 0.52 0.54 0.52 0.47 0.65 0.60 0.65 -
P/RPS 0.12 0.17 0.23 0.42 0.16 0.20 0.32 -48.09%
P/EPS 5.06 5.59 6.40 13.66 6.05 7.23 10.96 -40.34%
EY 19.77 17.89 15.63 7.32 16.52 13.83 9.12 67.73%
DY 3.85 3.70 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.33 0.31 0.44 0.41 0.46 -19.91%

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