[SHH] QoQ Cumulative Quarter Result on 31-Mar-2024 [#3]

Announcement Date
29-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Mar-2024 [#3]
Profit Trend
QoQ- 32.57%
YoY- 34.85%
Quarter Report
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 19,529 80,170 63,234 44,812 21,638 83,028 63,585 -54.38%
PBT -1,406 7,236 5,685 4,186 2,122 5,067 3,743 -
Tax -50 -2,211 -1,725 -1,197 -533 -1,574 -830 -84.55%
NP -1,456 5,025 3,960 2,989 1,589 3,493 2,913 -
-
NP to SH -1,456 5,025 4,009 3,024 1,607 3,714 2,973 -
-
Tax Rate - 30.56% 30.34% 28.60% 25.12% 31.06% 22.17% -
Total Cost 20,985 75,145 59,274 41,823 20,049 79,535 60,672 -50.63%
-
Net Worth 80,778 82,995 81,995 80,995 79,996 77,996 76,996 3.23%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 80,778 82,995 81,995 80,995 79,996 77,996 76,996 3.23%
NOSH 99,726 99,995 99,995 99,995 99,995 99,995 99,995 -0.17%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -7.46% 6.27% 6.26% 6.67% 7.34% 4.21% 4.58% -
ROE -1.80% 6.05% 4.89% 3.73% 2.01% 4.76% 3.86% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 19.58 80.17 63.24 44.81 21.64 83.03 63.59 -54.30%
EPS -1.46 5.07 4.01 3.02 1.61 3.71 2.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.83 0.82 0.81 0.80 0.78 0.77 3.42%
Adjusted Per Share Value based on latest NOSH - 99,995
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 19.58 80.39 63.41 44.94 21.70 83.26 63.76 -54.38%
EPS -1.46 5.04 4.02 3.03 1.61 3.72 2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.8322 0.8222 0.8122 0.8022 0.7821 0.7721 3.23%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.12 1.25 1.23 1.41 1.02 0.86 0.86 -
P/RPS 5.72 1.56 1.95 3.15 4.71 1.04 1.35 161.15%
P/EPS -76.71 24.87 30.68 46.62 63.47 23.15 28.93 -
EY -1.30 4.02 3.26 2.14 1.58 4.32 3.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.51 1.50 1.74 1.28 1.10 1.12 14.88%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 27/08/24 29/05/24 27/02/24 21/11/23 29/08/23 26/05/23 -
Price 1.09 1.29 1.24 1.10 1.55 1.06 0.845 -
P/RPS 5.57 1.61 1.96 2.45 7.16 1.28 1.33 159.14%
P/EPS -74.66 25.67 30.93 36.37 96.45 28.54 28.42 -
EY -1.34 3.90 3.23 2.75 1.04 3.50 3.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.55 1.51 1.36 1.94 1.36 1.10 14.58%

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