[SHCHAN] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -9.86%
YoY- 41.74%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 18,848 21,610 23,240 33,768 47,232 58,896 69,397 -58.09%
PBT 171 2,714 3,003 9,993 11,944 14,398 17,392 -95.42%
Tax 356 286 287 -202 -517 -519 -598 -
NP 527 3,000 3,290 9,791 11,427 13,879 16,794 -90.07%
-
NP to SH 77 2,292 2,661 10,221 11,339 13,113 15,712 -97.12%
-
Tax Rate -208.19% -10.54% -9.56% 2.02% 4.33% 3.60% 3.44% -
Total Cost 18,321 18,610 19,950 23,977 35,805 45,017 52,603 -50.52%
-
Net Worth 63,494 64,715 67,104 64,866 65,589 64,682 65,904 -2.45%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 63,494 64,715 67,104 64,866 65,589 64,682 65,904 -2.45%
NOSH 111,393 111,578 111,840 111,838 111,168 111,521 111,702 -0.18%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.80% 13.88% 14.16% 28.99% 24.19% 23.57% 24.20% -
ROE 0.12% 3.54% 3.97% 15.76% 17.29% 20.27% 23.84% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.92 19.37 20.78 30.19 42.49 52.81 62.13 -58.01%
EPS 0.07 2.05 2.38 9.14 10.20 11.76 14.07 -97.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.58 0.60 0.58 0.59 0.58 0.59 -2.27%
Adjusted Per Share Value based on latest NOSH - 111,838
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.33 7.25 7.80 11.34 15.86 19.77 23.30 -58.08%
EPS 0.03 0.77 0.89 3.43 3.81 4.40 5.27 -96.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2132 0.2173 0.2253 0.2178 0.2202 0.2171 0.2212 -2.42%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.84 0.865 0.89 1.00 1.09 1.00 0.56 -
P/RPS 4.96 4.47 4.28 3.31 2.57 1.89 0.90 212.32%
P/EPS 1,215.20 42.11 37.41 10.94 10.69 8.50 3.98 4450.13%
EY 0.08 2.37 2.67 9.14 9.36 11.76 25.12 -97.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.49 1.48 1.72 1.85 1.72 0.95 33.81%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 21/05/13 27/02/13 28/11/12 27/08/12 25/05/12 01/03/12 -
Price 0.745 0.955 0.90 0.90 1.14 1.13 0.83 -
P/RPS 4.40 4.93 4.33 2.98 2.68 2.14 1.34 121.07%
P/EPS 1,077.77 46.49 37.83 9.85 11.18 9.61 5.90 3129.69%
EY 0.09 2.15 2.64 10.15 8.95 10.41 16.95 -96.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.65 1.50 1.55 1.93 1.95 1.41 -4.79%

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