[SHCHAN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 28.33%
YoY- 79.83%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 47,232 58,896 69,397 69,330 64,272 60,896 59,170 -13.96%
PBT 11,944 14,398 17,392 9,468 7,407 5,831 4,146 102.59%
Tax -517 -519 -598 95 242 316 396 -
NP 11,427 13,879 16,794 9,563 7,649 6,147 4,542 85.08%
-
NP to SH 11,339 13,113 15,712 7,211 5,619 4,483 3,152 134.96%
-
Tax Rate 4.33% 3.60% 3.44% -1.00% -3.27% -5.42% -9.55% -
Total Cost 35,805 45,017 52,603 59,767 56,623 54,749 54,628 -24.56%
-
Net Worth 65,589 64,682 65,904 56,788 53,491 51,326 50,240 19.46%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 65,589 64,682 65,904 56,788 53,491 51,326 50,240 19.46%
NOSH 111,168 111,521 111,702 111,350 111,440 111,578 111,645 -0.28%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 24.19% 23.57% 24.20% 13.79% 11.90% 10.09% 7.68% -
ROE 17.29% 20.27% 23.84% 12.70% 10.50% 8.73% 6.27% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 42.49 52.81 62.13 62.26 57.67 54.58 53.00 -13.71%
EPS 10.20 11.76 14.07 6.48 5.04 4.02 2.82 135.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.59 0.51 0.48 0.46 0.45 19.81%
Adjusted Per Share Value based on latest NOSH - 111,350
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.86 19.77 23.30 23.27 21.58 20.44 19.86 -13.93%
EPS 3.81 4.40 5.27 2.42 1.89 1.50 1.06 134.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2202 0.2171 0.2212 0.1906 0.1796 0.1723 0.1687 19.45%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.09 1.00 0.56 0.38 0.455 0.46 0.48 -
P/RPS 2.57 1.89 0.90 0.61 0.79 0.84 0.91 99.92%
P/EPS 10.69 8.50 3.98 5.87 9.02 11.45 17.00 -26.62%
EY 9.36 11.76 25.12 17.04 11.08 8.73 5.88 36.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.72 0.95 0.75 0.95 1.00 1.07 44.10%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 25/05/12 01/03/12 30/11/11 26/08/11 24/05/11 28/02/11 -
Price 1.14 1.13 0.83 0.51 0.43 0.47 0.47 -
P/RPS 2.68 2.14 1.34 0.82 0.75 0.86 0.89 108.66%
P/EPS 11.18 9.61 5.90 7.88 8.53 11.70 16.65 -23.33%
EY 8.95 10.41 16.95 12.70 11.73 8.55 6.01 30.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.95 1.41 1.00 0.90 1.02 1.04 51.07%

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