[CHUAN] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -20.47%
YoY- 18.66%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 686,004 642,771 615,154 593,228 596,140 551,583 549,970 15.85%
PBT 8,408 24,063 26,752 30,784 36,692 21,293 24,150 -50.47%
Tax -4,172 -5,989 -6,134 -7,116 -7,292 -5,583 -6,710 -27.13%
NP 4,236 18,074 20,617 23,668 29,400 15,710 17,440 -61.03%
-
NP to SH 3,256 16,779 19,373 22,348 28,100 14,622 16,384 -65.91%
-
Tax Rate 49.62% 24.89% 22.93% 23.12% 19.87% 26.22% 27.78% -
Total Cost 681,768 624,697 594,537 569,560 566,740 535,873 532,530 17.88%
-
Net Worth 151,171 150,431 148,811 148,875 145,517 138,700 136,672 6.94%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 5,850 - - - 5,848 - -
Div Payout % - 34.87% - - - 40.00% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 151,171 150,431 148,811 148,875 145,517 138,700 136,672 6.94%
NOSH 166,122 167,145 167,203 167,275 167,261 167,108 125,387 20.60%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.62% 2.81% 3.35% 3.99% 4.93% 2.85% 3.17% -
ROE 2.15% 11.15% 13.02% 15.01% 19.31% 10.54% 11.99% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 412.95 384.56 367.91 354.64 356.41 330.07 438.62 -3.93%
EPS 1.96 10.04 11.59 13.36 16.80 8.75 13.07 -71.74%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.91 0.90 0.89 0.89 0.87 0.83 1.09 -11.32%
Adjusted Per Share Value based on latest NOSH - 167,298
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 406.71 381.08 364.71 351.71 353.44 327.02 326.06 15.85%
EPS 1.93 9.95 11.49 13.25 16.66 8.67 9.71 -65.90%
DPS 0.00 3.47 0.00 0.00 0.00 3.47 0.00 -
NAPS 0.8963 0.8919 0.8823 0.8826 0.8627 0.8223 0.8103 6.94%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.49 0.45 0.42 0.55 0.50 0.65 0.68 -
P/RPS 0.12 0.12 0.11 0.16 0.14 0.20 0.16 -17.43%
P/EPS 25.00 4.48 3.62 4.12 2.98 7.43 5.20 184.58%
EY 4.00 22.31 27.59 24.29 33.60 13.46 19.22 -64.84%
DY 0.00 7.78 0.00 0.00 0.00 5.38 0.00 -
P/NAPS 0.54 0.50 0.47 0.62 0.57 0.78 0.62 -8.79%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 28/02/12 29/11/11 26/08/11 26/05/11 25/02/11 29/11/10 -
Price 0.45 0.46 0.43 0.48 0.515 0.56 0.72 -
P/RPS 0.11 0.12 0.12 0.14 0.14 0.17 0.16 -22.08%
P/EPS 22.96 4.58 3.71 3.59 3.07 6.40 5.51 158.72%
EY 4.36 21.82 26.95 27.83 32.62 15.63 18.15 -61.32%
DY 0.00 7.61 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.49 0.51 0.48 0.54 0.59 0.67 0.66 -17.99%

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