[SHH] QoQ TTM Result on 30-Jun-2014 [#4]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 9.5%
YoY- 431.85%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 98,781 97,376 99,577 105,392 105,225 99,007 93,857 3.47%
PBT 5,468 7,779 8,363 9,363 8,516 4,284 3,111 45.69%
Tax -929 -1,015 -1,085 -1,130 -997 -695 -412 72.03%
NP 4,539 6,764 7,278 8,233 7,519 3,589 2,699 41.46%
-
NP to SH 4,539 6,764 7,278 8,233 7,519 3,589 2,699 41.46%
-
Tax Rate 16.99% 13.05% 12.97% 12.07% 11.71% 16.22% 13.24% -
Total Cost 94,242 90,612 92,299 97,159 97,706 95,418 91,158 2.24%
-
Net Worth 76,996 76,496 75,496 74,997 73,497 69,497 67,997 8.64%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 999 999 999 999 - - - -
Div Payout % 22.03% 14.78% 13.74% 12.15% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 76,996 76,496 75,496 74,997 73,497 69,497 67,997 8.64%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,998 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.60% 6.95% 7.31% 7.81% 7.15% 3.62% 2.88% -
ROE 5.90% 8.84% 9.64% 10.98% 10.23% 5.16% 3.97% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 197.57 194.76 199.16 210.79 210.46 198.02 187.72 3.47%
EPS 9.08 13.53 14.56 16.47 15.04 7.18 5.40 41.44%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.51 1.50 1.47 1.39 1.36 8.64%
Adjusted Per Share Value based on latest NOSH - 49,998
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 99.05 97.64 99.85 105.68 105.51 99.28 94.11 3.47%
EPS 4.55 6.78 7.30 8.26 7.54 3.60 2.71 41.30%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.7721 0.7671 0.757 0.752 0.737 0.6969 0.6818 8.65%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.42 0.79 0.875 0.96 0.46 0.48 0.38 -
P/RPS 0.72 0.41 0.44 0.46 0.22 0.24 0.20 135.07%
P/EPS 15.64 5.84 6.01 5.83 3.06 6.69 7.04 70.34%
EY 6.39 17.12 16.64 17.15 32.69 14.95 14.21 -41.33%
DY 1.41 2.53 2.29 2.08 0.00 0.00 0.00 -
P/NAPS 0.92 0.52 0.58 0.64 0.31 0.35 0.28 121.17%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 25/02/15 25/11/14 28/08/14 20/05/14 26/02/14 26/11/13 -
Price 1.28 0.83 0.94 0.99 0.535 0.45 0.415 -
P/RPS 0.65 0.43 0.47 0.47 0.25 0.23 0.22 106.03%
P/EPS 14.10 6.14 6.46 6.01 3.56 6.27 7.69 49.86%
EY 7.09 16.30 15.49 16.63 28.11 15.95 13.01 -33.30%
DY 1.56 2.41 2.13 2.02 0.00 0.00 0.00 -
P/NAPS 0.83 0.54 0.62 0.66 0.36 0.32 0.31 92.93%

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