[SHH] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -12.92%
YoY- 584.26%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 105,392 81,920 55,195 27,633 91,576 68,270 47,763 69.73%
PBT 9,363 7,486 3,403 1,582 1,794 763 913 374.03%
Tax -1,130 -967 -646 -234 -246 -216 -197 221.46%
NP 8,233 6,519 2,757 1,348 1,548 547 716 411.72%
-
NP to SH 8,233 6,519 2,757 1,348 1,548 547 716 411.72%
-
Tax Rate 12.07% 12.92% 18.98% 14.79% 13.71% 28.31% 21.58% -
Total Cost 97,159 75,401 52,438 26,285 90,028 67,723 47,047 62.38%
-
Net Worth 74,997 73,497 69,497 67,997 66,997 65,997 65,997 8.92%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 999 - - - - - - -
Div Payout % 12.15% - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 74,997 73,497 69,497 67,997 66,997 65,997 65,997 8.92%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,998 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.81% 7.96% 5.00% 4.88% 1.69% 0.80% 1.50% -
ROE 10.98% 8.87% 3.97% 1.98% 2.31% 0.83% 1.08% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 210.79 163.85 110.39 55.27 183.16 136.55 95.53 69.73%
EPS 16.47 13.04 5.51 2.70 3.10 1.09 1.43 412.28%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.39 1.36 1.34 1.32 1.32 8.92%
Adjusted Per Share Value based on latest NOSH - 49,998
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 105.68 82.15 55.35 27.71 91.83 68.46 47.89 69.74%
EPS 8.26 6.54 2.76 1.35 1.55 0.55 0.72 410.94%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.752 0.737 0.6969 0.6818 0.6718 0.6618 0.6618 8.91%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.96 0.46 0.48 0.38 0.32 0.20 0.29 -
P/RPS 0.46 0.28 0.43 0.69 0.17 0.15 0.30 33.07%
P/EPS 5.83 3.53 8.70 14.09 10.34 18.28 20.25 -56.49%
EY 17.15 28.34 11.49 7.10 9.68 5.47 4.94 129.79%
DY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.31 0.35 0.28 0.24 0.15 0.22 104.18%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 26/02/14 26/11/13 29/08/13 22/05/13 26/02/13 -
Price 0.99 0.535 0.45 0.415 0.68 0.30 0.285 -
P/RPS 0.47 0.33 0.41 0.75 0.37 0.22 0.30 35.00%
P/EPS 6.01 4.10 8.16 15.39 21.96 27.42 19.90 -55.08%
EY 16.63 24.37 12.25 6.50 4.55 3.65 5.02 122.71%
DY 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.36 0.32 0.31 0.51 0.23 0.22 108.42%

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