[SHCHAN] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 3753.62%
YoY- 156.21%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 23,240 27,145 59,368 62,720 58,458 51,607 35,587 -6.84%
PBT 3,003 2,097 4,288 1,172 -3,660 1,074 -9,783 -
Tax 287 15,861 365 260 0 17 360 -3.70%
NP 3,290 17,958 4,653 1,432 -3,660 1,091 -9,423 -
-
NP to SH 2,661 16,394 3,290 1,705 -3,033 1,697 -8,185 -
-
Tax Rate -9.56% -756.37% -8.51% -22.18% - -1.58% - -
Total Cost 19,950 9,187 54,715 61,288 62,118 50,516 45,010 -12.67%
-
Net Worth 67,084 67,002 50,297 46,803 45,718 53,770 20,094 22.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 67,084 67,002 50,297 46,803 45,718 53,770 20,094 22.23%
NOSH 111,806 111,670 111,773 111,437 111,507 112,021 60,891 10.64%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.16% 66.16% 7.84% 2.28% -6.26% 2.11% -26.48% -
ROE 3.97% 24.47% 6.54% 3.64% -6.63% 3.16% -40.73% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 20.79 24.31 53.11 56.28 52.43 46.07 58.44 -15.81%
EPS 2.38 14.68 2.92 1.53 -2.72 1.52 -13.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.45 0.42 0.41 0.48 0.33 10.46%
Adjusted Per Share Value based on latest NOSH - 111,538
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.84 9.16 20.04 21.17 19.73 17.42 12.01 -6.85%
EPS 0.90 5.53 1.11 0.58 -1.02 0.57 -2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2264 0.2262 0.1698 0.158 0.1543 0.1815 0.0678 22.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.89 0.56 0.48 0.40 0.28 0.64 0.83 -
P/RPS 4.28 2.30 0.90 0.71 0.53 1.39 1.42 20.16%
P/EPS 37.39 3.81 16.31 26.14 -10.29 42.25 -6.17 -
EY 2.67 26.22 6.13 3.83 -9.71 2.37 -16.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.93 1.07 0.95 0.68 1.33 2.52 -8.48%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 01/03/12 28/02/11 11/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.90 0.83 0.47 0.60 0.33 0.50 1.34 -
P/RPS 4.33 3.41 0.88 1.07 0.63 1.09 2.29 11.19%
P/EPS 37.82 5.65 15.97 39.22 -12.13 33.01 -9.97 -
EY 2.64 17.69 6.26 2.55 -8.24 3.03 -10.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.38 1.04 1.43 0.80 1.04 4.06 -15.27%

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