[SHH] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 112.25%
YoY- 154.78%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 111,828 104,789 105,392 91,576 95,233 92,553 126,297 -2.00%
PBT 13,058 7,465 9,363 1,794 -2,844 -745 6,132 13.41%
Tax -1,265 -882 -1,130 -246 18 -505 -1,116 2.10%
NP 11,793 6,583 8,233 1,548 -2,826 -1,250 5,016 15.29%
-
NP to SH 11,793 6,583 8,233 1,548 -2,826 -1,250 5,016 15.29%
-
Tax Rate 9.69% 11.82% 12.07% 13.71% - - 18.20% -
Total Cost 100,035 98,206 97,159 90,028 98,059 93,803 121,281 -3.15%
-
Net Worth 87,496 80,496 74,997 66,997 65,497 68,000 70,013 3.78%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,999 4,999 999 - - - 1,000 30.72%
Div Payout % 42.40% 75.95% 12.15% - - - 19.94% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 87,496 80,496 74,997 66,997 65,497 68,000 70,013 3.78%
NOSH 49,998 49,998 49,998 49,998 49,998 50,000 50,009 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.55% 6.28% 7.81% 1.69% -2.97% -1.35% 3.97% -
ROE 13.48% 8.18% 10.98% 2.31% -4.31% -1.84% 7.16% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 223.66 209.59 210.79 183.16 190.47 185.11 252.54 -2.00%
EPS 23.59 13.17 16.47 3.10 -5.65 -2.50 10.03 15.30%
DPS 10.00 10.00 2.00 0.00 0.00 0.00 2.00 30.73%
NAPS 1.75 1.61 1.50 1.34 1.31 1.36 1.40 3.78%
Adjusted Per Share Value based on latest NOSH - 49,998
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 112.14 105.08 105.68 91.83 95.49 92.81 126.64 -2.00%
EPS 11.83 6.60 8.26 1.55 -2.83 -1.25 5.03 15.30%
DPS 5.01 5.01 1.00 0.00 0.00 0.00 1.00 30.77%
NAPS 0.8774 0.8072 0.752 0.6718 0.6568 0.6819 0.7021 3.78%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.24 1.20 0.96 0.32 0.33 0.30 0.19 -
P/RPS 1.00 0.57 0.46 0.17 0.17 0.16 0.08 52.28%
P/EPS 9.50 9.11 5.83 10.34 -5.84 -12.00 1.89 30.84%
EY 10.53 10.97 17.15 9.68 -17.13 -8.33 52.79 -23.54%
DY 4.46 8.33 2.08 0.00 0.00 0.00 10.53 -13.32%
P/NAPS 1.28 0.75 0.64 0.24 0.25 0.22 0.14 44.55%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 28/08/14 29/08/13 30/08/12 26/08/11 30/08/10 -
Price 2.06 0.995 0.99 0.68 0.26 0.30 0.24 -
P/RPS 0.92 0.47 0.47 0.37 0.14 0.16 0.10 44.70%
P/EPS 8.73 7.56 6.01 21.96 -4.60 -12.00 2.39 24.07%
EY 11.45 13.23 16.63 4.55 -21.74 -8.33 41.79 -19.39%
DY 4.85 10.05 2.02 0.00 0.00 0.00 8.33 -8.61%
P/NAPS 1.18 0.62 0.66 0.51 0.20 0.22 0.17 38.07%

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