[SHH] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 81.73%
YoY- 136.38%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 128,466 94,358 110,390 95,526 97,616 97,158 132,280 -0.48%
PBT 18,112 3,638 6,806 1,826 -3,888 -2,538 5,652 21.41%
Tax -1,680 -1,062 -1,292 -394 -48 -152 -1,324 4.04%
NP 16,432 2,576 5,514 1,432 -3,936 -2,690 4,328 24.88%
-
NP to SH 16,432 2,576 5,514 1,432 -3,936 -2,690 4,328 24.88%
-
Tax Rate 9.28% 29.19% 18.98% 21.58% - - 23.43% -
Total Cost 112,034 91,782 104,876 94,094 101,552 99,848 127,952 -2.18%
-
Net Worth 88,996 76,496 69,497 65,997 65,997 68,999 67,468 4.72%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 88,996 76,496 69,497 65,997 65,997 68,999 67,468 4.72%
NOSH 49,998 49,998 49,998 49,998 49,998 49,999 49,976 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.79% 2.73% 5.00% 1.50% -4.03% -2.77% 3.27% -
ROE 18.46% 3.37% 7.93% 2.17% -5.96% -3.90% 6.41% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 256.94 188.72 220.79 191.06 195.24 194.32 264.68 -0.49%
EPS 32.86 5.16 11.02 2.86 -7.88 -5.38 8.66 24.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.53 1.39 1.32 1.32 1.38 1.35 4.71%
Adjusted Per Share Value based on latest NOSH - 49,998
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 128.82 94.62 110.69 95.79 97.88 97.42 132.64 -0.48%
EPS 16.48 2.58 5.53 1.44 -3.95 -2.70 4.34 24.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8924 0.7671 0.6969 0.6618 0.6618 0.6919 0.6765 4.72%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.08 0.79 0.48 0.29 0.40 0.45 0.17 -
P/RPS 0.81 0.42 0.22 0.15 0.20 0.23 0.06 54.27%
P/EPS 6.33 15.33 4.35 10.13 -5.08 -8.36 1.96 21.56%
EY 15.80 6.52 22.98 9.88 -19.68 -11.96 50.94 -17.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.52 0.35 0.22 0.30 0.33 0.13 44.20%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 26/02/14 26/02/13 28/02/12 24/02/11 24/02/10 -
Price 2.00 0.83 0.45 0.285 0.30 0.45 0.51 -
P/RPS 0.78 0.44 0.20 0.15 0.15 0.23 0.19 26.52%
P/EPS 6.09 16.11 4.08 9.95 -3.81 -8.36 5.89 0.55%
EY 16.43 6.21 24.51 10.05 -26.24 -11.96 16.98 -0.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.54 0.32 0.22 0.23 0.33 0.38 19.73%

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