[SHH] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 24.91%
YoY- 1356.01%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 213,277 203,658 201,240 190,102 183,937 178,662 162,445 19.84%
PBT 8,292 6,822 6,772 6,205 4,786 3,648 1,124 277.58%
Tax -1,819 -1,649 -1,402 -1,240 -811 -651 -352 198.00%
NP 6,473 5,173 5,370 4,965 3,975 2,997 772 311.12%
-
NP to SH 6,473 5,173 5,370 4,965 3,975 2,997 772 311.12%
-
Tax Rate 21.94% 24.17% 20.70% 19.98% 16.95% 17.85% 31.32% -
Total Cost 206,804 198,485 195,870 185,137 179,962 175,665 161,673 17.78%
-
Net Worth 78,033 75,499 73,439 72,378 71,067 70,073 67,916 9.67%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,000 - - - - - - -
Div Payout % 15.46% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 78,033 75,499 73,439 72,378 71,067 70,073 67,916 9.67%
NOSH 50,021 49,999 49,959 49,915 50,047 50,052 49,938 0.11%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.04% 2.54% 2.67% 2.61% 2.16% 1.68% 0.48% -
ROE 8.30% 6.85% 7.31% 6.86% 5.59% 4.28% 1.14% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 426.37 407.32 402.81 380.84 367.52 356.95 325.29 19.70%
EPS 12.94 10.35 10.75 9.95 7.94 5.99 1.55 309.94%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.51 1.47 1.45 1.42 1.40 1.36 9.55%
Adjusted Per Share Value based on latest NOSH - 49,915
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 213.29 203.67 201.25 190.11 183.95 178.67 162.45 19.84%
EPS 6.47 5.17 5.37 4.97 3.98 3.00 0.77 311.71%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7804 0.755 0.7344 0.7238 0.7107 0.7008 0.6792 9.67%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.68 0.52 0.58 0.61 0.79 0.75 0.66 -
P/RPS 0.16 0.13 0.14 0.16 0.21 0.21 0.20 -13.78%
P/EPS 5.25 5.03 5.40 6.13 9.95 12.53 42.69 -75.17%
EY 19.03 19.90 18.53 16.31 10.05 7.98 2.34 302.86%
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.34 0.39 0.42 0.56 0.54 0.49 -6.90%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 28/11/05 29/08/05 30/05/05 24/02/05 29/11/04 27/08/04 -
Price 0.52 0.47 0.65 0.60 0.65 0.78 0.72 -
P/RPS 0.12 0.12 0.16 0.16 0.18 0.22 0.22 -33.16%
P/EPS 4.02 4.54 6.05 6.03 8.18 13.03 46.57 -80.38%
EY 24.89 22.01 16.54 16.58 12.22 7.68 2.15 409.47%
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.44 0.41 0.46 0.56 0.53 -27.02%

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