[SHH] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -95.23%
YoY- -70.85%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 104,789 75,309 47,179 21,818 105,392 81,920 55,195 53.50%
PBT 7,465 3,591 1,819 582 9,363 7,486 3,403 69.07%
Tax -882 -766 -531 -189 -1,130 -967 -646 23.14%
NP 6,583 2,825 1,288 393 8,233 6,519 2,757 78.93%
-
NP to SH 6,583 2,825 1,288 393 8,233 6,519 2,757 78.93%
-
Tax Rate 11.82% 21.33% 29.19% 32.47% 12.07% 12.92% 18.98% -
Total Cost 98,206 72,484 45,891 21,425 97,159 75,401 52,438 52.11%
-
Net Worth 80,496 76,996 76,496 75,496 74,997 73,497 69,497 10.32%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 4,999 - - - 999 - - -
Div Payout % 75.95% - - - 12.15% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 80,496 76,996 76,496 75,496 74,997 73,497 69,497 10.32%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,998 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.28% 3.75% 2.73% 1.80% 7.81% 7.96% 5.00% -
ROE 8.18% 3.67% 1.68% 0.52% 10.98% 8.87% 3.97% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 209.59 150.62 94.36 43.64 210.79 163.85 110.39 53.51%
EPS 13.17 5.65 2.58 0.79 16.47 13.04 5.51 79.05%
DPS 10.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.61 1.54 1.53 1.51 1.50 1.47 1.39 10.32%
Adjusted Per Share Value based on latest NOSH - 49,998
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 104.79 75.31 47.18 21.82 105.40 81.92 55.20 53.49%
EPS 6.58 2.83 1.29 0.39 8.23 6.52 2.76 78.74%
DPS 5.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.805 0.77 0.765 0.755 0.75 0.735 0.695 10.32%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.20 1.42 0.79 0.875 0.96 0.46 0.48 -
P/RPS 0.57 0.94 0.84 2.01 0.46 0.28 0.43 20.73%
P/EPS 9.11 25.13 30.67 111.32 5.83 3.53 8.70 3.12%
EY 10.97 3.98 3.26 0.90 17.15 28.34 11.49 -3.04%
DY 8.33 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.75 0.92 0.52 0.58 0.64 0.31 0.35 66.44%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 25/02/15 25/11/14 28/08/14 20/05/14 26/02/14 -
Price 0.995 1.28 0.83 0.94 0.99 0.535 0.45 -
P/RPS 0.47 0.85 0.88 2.15 0.47 0.33 0.41 9.55%
P/EPS 7.56 22.65 32.22 119.59 6.01 4.10 8.16 -4.97%
EY 13.23 4.41 3.10 0.84 16.63 24.37 12.25 5.27%
DY 10.05 0.00 0.00 0.00 2.02 0.00 0.00 -
P/NAPS 0.62 0.83 0.54 0.62 0.66 0.36 0.32 55.60%

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