[SHH] YoY Cumulative 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- 263.45%
YoY- 136.38%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 64,233 47,179 55,195 47,763 48,808 48,579 66,140 -0.48%
PBT 9,056 1,819 3,403 913 -1,944 -1,269 2,826 21.41%
Tax -840 -531 -646 -197 -24 -76 -662 4.04%
NP 8,216 1,288 2,757 716 -1,968 -1,345 2,164 24.88%
-
NP to SH 8,216 1,288 2,757 716 -1,968 -1,345 2,164 24.88%
-
Tax Rate 9.28% 29.19% 18.98% 21.58% - - 23.43% -
Total Cost 56,017 45,891 52,438 47,047 50,776 49,924 63,976 -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 9.23% 1.68% 3.97% 1.08% -2.98% -1.95% 3.21% -
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 128.47 94.36 110.39 95.53 97.62 97.16 132.34 -0.49%
EPS 16.43 2.58 5.51 1.43 -3.94 -2.69 4.33 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 64.41 47.31 55.35 47.89 48.94 48.71 66.32 -0.48%
EPS 8.24 1.29 2.76 0.72 -1.97 -1.35 2.17 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 1.62 0.84 0.43 0.30 0.41 0.46 0.13 52.23%
P/EPS 12.66 30.67 8.70 20.25 -10.16 -16.73 3.93 21.51%
EY 7.90 3.26 11.49 4.94 -9.84 -5.98 25.47 -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 1.56 0.88 0.41 0.30 0.31 0.46 0.39 25.97%
P/EPS 12.17 32.22 8.16 19.90 -7.62 -16.73 11.78 0.54%
EY 8.22 3.10 12.25 5.02 -13.12 -5.98 8.49 -0.53%
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