[CHUAN] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 22.3%
YoY- -46.29%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 558,554 517,136 514,217 508,925 499,514 459,796 694,190 -13.52%
PBT 27,106 14,744 20,901 22,892 19,196 15,516 32,731 -11.84%
Tax -7,308 -3,856 -5,930 -6,294 -5,596 -5,120 -9,254 -14.59%
NP 19,798 10,888 14,971 16,597 13,600 10,396 23,477 -10.76%
-
NP to SH 18,834 10,040 14,379 15,866 12,974 10,016 22,793 -11.97%
-
Tax Rate 26.96% 26.15% 28.37% 27.49% 29.15% 33.00% 28.27% -
Total Cost 538,756 506,248 499,246 492,328 485,914 449,400 670,713 -13.62%
-
Net Worth 135,424 129,264 127,869 125,395 122,964 118,939 116,589 10.52%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 1,880 - - - 6,895 -
Div Payout % - - 13.08% - - - 30.25% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 135,424 129,264 127,869 125,395 122,964 118,939 116,589 10.52%
NOSH 125,392 125,500 125,361 125,395 125,473 125,200 125,365 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.54% 2.11% 2.91% 3.26% 2.72% 2.26% 3.38% -
ROE 13.91% 7.77% 11.25% 12.65% 10.55% 8.42% 19.55% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 445.44 412.06 410.19 405.86 398.10 367.25 553.73 -13.53%
EPS 15.02 8.00 11.47 12.65 10.34 8.00 18.18 -11.98%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 5.50 -
NAPS 1.08 1.03 1.02 1.00 0.98 0.95 0.93 10.51%
Adjusted Per Share Value based on latest NOSH - 125,300
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 331.15 306.60 304.87 301.73 296.15 272.60 411.57 -13.52%
EPS 11.17 5.95 8.52 9.41 7.69 5.94 13.51 -11.93%
DPS 0.00 0.00 1.11 0.00 0.00 0.00 4.09 -
NAPS 0.8029 0.7664 0.7581 0.7434 0.729 0.7052 0.6912 10.53%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.41 0.44 0.46 0.44 0.35 0.20 0.25 -
P/RPS 0.09 0.11 0.11 0.11 0.09 0.05 0.05 48.13%
P/EPS 2.73 5.50 4.01 3.48 3.38 2.50 1.38 57.78%
EY 36.63 18.18 24.93 28.76 29.54 40.00 72.73 -36.77%
DY 0.00 0.00 3.26 0.00 0.00 0.00 22.00 -
P/NAPS 0.38 0.43 0.45 0.44 0.36 0.21 0.27 25.66%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 31/05/10 23/02/10 25/11/09 28/08/09 27/05/09 24/02/09 -
Price 0.56 0.39 0.51 0.46 0.47 0.26 0.18 -
P/RPS 0.13 0.09 0.12 0.11 0.12 0.07 0.03 166.51%
P/EPS 3.73 4.88 4.45 3.64 4.55 3.25 0.99 142.71%
EY 26.82 20.51 22.49 27.51 22.00 30.77 101.01 -58.78%
DY 0.00 0.00 2.94 0.00 0.00 0.00 30.56 -
P/NAPS 0.52 0.38 0.50 0.46 0.48 0.27 0.19 96.02%

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