[SHH] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 29.0%
YoY- 204.8%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 108,736 122,130 126,297 124,102 122,663 129,770 134,711 -13.27%
PBT 2,037 5,149 6,132 5,519 4,371 3,270 -189 -
Tax -530 -973 -1,116 -1,324 -1,119 -744 -573 -5.05%
NP 1,507 4,176 5,016 4,195 3,252 2,526 -762 -
-
NP to SH 1,507 4,176 5,016 4,195 3,252 2,526 -762 -
-
Tax Rate 26.02% 18.90% 18.20% 23.99% 25.60% 22.75% - -
Total Cost 107,229 117,954 121,281 119,907 119,411 127,244 135,473 -14.39%
-
Net Worth 68,919 70,144 69,947 68,909 67,500 65,315 64,742 4.24%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 999 999 999 - - - - -
Div Payout % 66.31% 23.93% 19.92% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 68,919 70,144 69,947 68,909 67,500 65,315 64,742 4.24%
NOSH 49,941 50,103 49,962 49,934 50,000 49,859 49,801 0.18%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.39% 3.42% 3.97% 3.38% 2.65% 1.95% -0.57% -
ROE 2.19% 5.95% 7.17% 6.09% 4.82% 3.87% -1.18% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 217.73 243.76 252.78 248.53 245.33 260.27 270.49 -13.43%
EPS 3.02 8.33 10.04 8.40 6.50 5.07 -1.53 -
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.40 1.40 1.38 1.35 1.31 1.30 4.05%
Adjusted Per Share Value based on latest NOSH - 49,934
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 108.74 122.14 126.30 124.11 122.67 129.78 134.72 -13.27%
EPS 1.51 4.18 5.02 4.20 3.25 2.53 -0.76 -
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.6892 0.7015 0.6995 0.6891 0.675 0.6532 0.6475 4.23%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.45 0.50 0.19 0.19 0.17 0.40 0.12 -
P/RPS 0.21 0.21 0.08 0.08 0.07 0.15 0.04 201.15%
P/EPS 14.91 6.00 1.89 2.26 2.61 7.90 -7.84 -
EY 6.71 16.67 52.84 44.22 38.26 12.67 -12.75 -
DY 4.44 4.00 10.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.14 0.14 0.13 0.31 0.09 137.22%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 30/08/10 21/05/10 24/02/10 30/11/09 28/08/09 -
Price 0.45 0.45 0.24 0.16 0.51 0.32 0.20 -
P/RPS 0.21 0.18 0.09 0.06 0.21 0.12 0.07 107.59%
P/EPS 14.91 5.40 2.39 1.90 7.84 6.32 -13.07 -
EY 6.71 18.52 41.83 52.51 12.75 15.83 -7.65 -
DY 4.44 4.44 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.17 0.12 0.38 0.24 0.15 68.91%

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