[SHH] YoY TTM 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- 77.69%
YoY- 92.37%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 121,843 97,376 99,007 94,189 92,782 108,736 122,663 -0.11%
PBT 14,702 7,779 4,284 12 -1,420 2,037 4,371 22.39%
Tax -1,191 -1,015 -695 -155 -453 -530 -1,119 1.04%
NP 13,511 6,764 3,589 -143 -1,873 1,507 3,252 26.77%
-
NP to SH 13,511 6,764 3,589 -143 -1,873 1,507 3,252 26.77%
-
Tax Rate 8.10% 13.05% 16.22% 1,291.67% - 26.02% 25.60% -
Total Cost 108,332 90,612 95,418 94,332 94,655 107,229 119,411 -1.60%
-
Net Worth 88,996 76,496 69,497 65,997 65,997 68,919 67,500 4.71%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,999 999 - - - 999 - -
Div Payout % 37.01% 14.78% - - - 66.31% - -
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 68,919 67,500 4.71%
NOSH 49,998 49,998 49,998 49,998 49,998 49,941 50,000 -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 11.09% 6.95% 3.62% -0.15% -2.02% 1.39% 2.65% -
ROE 15.18% 8.84% 5.16% -0.22% -2.84% 2.19% 4.82% -
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 243.70 194.76 198.02 188.39 185.57 217.73 245.33 -0.11%
EPS 27.02 13.53 7.18 -0.29 -3.75 3.02 6.50 26.78%
DPS 10.00 2.00 0.00 0.00 0.00 2.00 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 122.18 97.64 99.28 94.45 93.04 109.03 123.00 -0.11%
EPS 13.55 6.78 3.60 -0.14 -1.88 1.51 3.26 26.78%
DPS 5.01 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.8924 0.7671 0.6969 0.6618 0.6618 0.6911 0.6769 4.71%
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 0.85 0.41 0.24 0.15 0.22 0.21 0.07 51.57%
P/EPS 7.70 5.84 6.69 -101.39 -10.68 14.91 2.61 19.74%
EY 12.99 17.12 14.95 -0.99 -9.37 6.71 38.26 -16.46%
DY 4.81 2.53 0.00 0.00 0.00 4.44 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 0.82 0.43 0.23 0.15 0.16 0.21 0.21 25.47%
P/EPS 7.40 6.14 6.27 -99.65 -8.01 14.91 7.84 -0.95%
EY 13.51 16.30 15.95 -1.00 -12.49 6.71 12.75 0.96%
DY 5.00 2.41 0.00 0.00 0.00 4.44 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