[SHCHAN] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 54.02%
YoY- 269.07%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 45,282 42,106 41,198 41,520 47,561 50,610 50,087 -6.49%
PBT 7,862 11,249 12,822 10,510 6,137 -862 -5,116 -
Tax 1,291 393 446 752 1,271 -363 -335 -
NP 9,153 11,642 13,268 11,262 7,408 -1,225 -5,451 -
-
NP to SH 8,925 11,414 13,300 10,988 7,134 -1,499 -5,730 -
-
Tax Rate -16.42% -3.49% -3.48% -7.16% -20.71% - - -
Total Cost 36,129 30,464 27,930 30,258 40,153 51,835 55,538 -24.90%
-
Net Worth 0 96,900 13,999 24,817 19,986 -41,426 -43,305 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 96,900 13,999 24,817 19,986 -41,426 -43,305 -
NOSH 60,809 255,000 36,842 60,529 60,565 19,003 18,993 117.07%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 20.21% 27.65% 32.21% 27.12% 15.58% -2.42% -10.88% -
ROE 0.00% 11.78% 95.00% 44.28% 35.69% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 74.46 16.51 111.82 68.59 78.53 266.32 263.70 -56.92%
EPS 14.68 4.48 36.10 18.15 11.78 -7.89 -30.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.38 0.38 0.41 0.33 -2.18 -2.28 -
Adjusted Per Share Value based on latest NOSH - 60,529
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 15.20 14.14 13.83 13.94 15.97 16.99 16.81 -6.48%
EPS 3.00 3.83 4.46 3.69 2.39 -0.50 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3253 0.047 0.0833 0.0671 -0.1391 -0.1454 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.79 0.84 0.95 0.99 0.99 4.10 4.10 -
P/RPS 1.06 5.09 0.85 1.44 1.26 1.54 1.55 -22.36%
P/EPS 5.38 18.77 2.63 5.45 8.40 -51.98 -13.59 -
EY 18.58 5.33 38.00 18.34 11.90 -1.92 -7.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.21 2.50 2.41 3.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 27/05/05 28/02/05 26/11/04 30/08/04 31/05/04 -
Price 0.62 0.77 0.78 1.02 1.01 1.05 4.10 -
P/RPS 0.83 4.66 0.70 1.49 1.29 0.39 1.55 -34.03%
P/EPS 4.22 17.20 2.16 5.62 8.57 -13.31 -13.59 -
EY 23.67 5.81 46.28 17.80 11.66 -7.51 -7.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.03 2.05 2.49 3.06 0.00 0.00 -

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