[SHH] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -62.42%
YoY- -41.38%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 209,225 201,240 162,445 139,615 141,489 89,661 119,034 9.85%
PBT 6,387 6,772 1,124 674 774 -7,367 8,046 -3.77%
Tax -1,246 -1,402 -352 -208 -20 7,367 0 -
NP 5,141 5,370 772 466 754 0 8,046 -7.19%
-
NP to SH 5,141 5,370 772 466 795 -7,325 8,046 -7.19%
-
Tax Rate 19.51% 20.70% 31.32% 30.86% 2.58% - 0.00% -
Total Cost 204,084 195,870 161,673 139,149 140,735 89,661 110,988 10.67%
-
Net Worth 78,745 73,439 67,916 67,149 60,000 67,199 73,570 1.13%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,000 - - - - - 399 16.53%
Div Payout % 19.46% - - - - - 4.97% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 78,745 73,439 67,916 67,149 60,000 67,199 73,570 1.13%
NOSH 49,838 49,959 49,938 49,740 20,000 19,999 19,992 16.43%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.46% 2.67% 0.48% 0.33% 0.53% 0.00% 6.76% -
ROE 6.53% 7.31% 1.14% 0.69% 1.33% -10.90% 10.94% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 419.80 402.81 325.29 280.69 707.45 448.31 595.41 -5.65%
EPS 10.32 10.75 1.55 0.94 3.98 -36.63 40.25 -20.28%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 2.00 0.00%
NAPS 1.58 1.47 1.36 1.35 3.00 3.36 3.68 -13.13%
Adjusted Per Share Value based on latest NOSH - 49,740
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 209.24 201.25 162.45 139.62 141.50 89.67 119.04 9.85%
EPS 5.14 5.37 0.77 0.47 0.80 -7.33 8.05 -7.20%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.40 16.49%
NAPS 0.7875 0.7344 0.6792 0.6715 0.60 0.672 0.7357 1.13%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.63 0.58 0.66 0.91 2.50 3.86 4.80 -
P/RPS 0.15 0.14 0.20 0.32 0.35 0.86 0.81 -24.49%
P/EPS 6.11 5.40 42.69 97.13 62.89 -10.54 11.93 -10.54%
EY 16.37 18.53 2.34 1.03 1.59 -9.49 8.38 11.80%
DY 3.17 0.00 0.00 0.00 0.00 0.00 0.42 40.03%
P/NAPS 0.40 0.39 0.49 0.67 0.83 1.15 1.30 -17.82%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 27/08/04 29/08/03 16/08/02 30/08/01 30/08/00 -
Price 0.52 0.65 0.72 1.20 2.00 2.90 5.10 -
P/RPS 0.12 0.16 0.22 0.43 0.28 0.65 0.86 -27.97%
P/EPS 5.04 6.05 46.57 128.09 50.31 -7.92 12.67 -14.23%
EY 19.84 16.54 2.15 0.78 1.99 -12.63 7.89 16.60%
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.39 46.43%
P/NAPS 0.33 0.44 0.53 0.89 0.67 0.86 1.39 -21.30%

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