[CHUAN] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -13.31%
YoY- 18.25%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 726,610 686,004 642,771 615,154 593,228 596,140 551,583 20.18%
PBT 15,244 8,408 24,063 26,752 30,784 36,692 21,293 -19.98%
Tax -4,880 -4,172 -5,989 -6,134 -7,116 -7,292 -5,583 -8.58%
NP 10,364 4,236 18,074 20,617 23,668 29,400 15,710 -24.23%
-
NP to SH 8,914 3,256 16,779 19,373 22,348 28,100 14,622 -28.12%
-
Tax Rate 32.01% 49.62% 24.89% 22.93% 23.12% 19.87% 26.22% -
Total Cost 716,246 681,768 624,697 594,537 569,560 566,740 535,873 21.36%
-
Net Worth 155,243 151,171 150,431 148,811 148,875 145,517 138,700 7.80%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 5,850 - - - 5,848 -
Div Payout % - - 34.87% - - - 40.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 155,243 151,171 150,431 148,811 148,875 145,517 138,700 7.80%
NOSH 166,928 166,122 167,145 167,203 167,275 167,261 167,108 -0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.43% 0.62% 2.81% 3.35% 3.99% 4.93% 2.85% -
ROE 5.74% 2.15% 11.15% 13.02% 15.01% 19.31% 10.54% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 435.28 412.95 384.56 367.91 354.64 356.41 330.07 20.27%
EPS 5.34 1.96 10.04 11.59 13.36 16.80 8.75 -28.07%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 0.93 0.91 0.90 0.89 0.89 0.87 0.83 7.88%
Adjusted Per Share Value based on latest NOSH - 166,965
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 430.79 406.71 381.08 364.71 351.71 353.44 327.02 20.18%
EPS 5.28 1.93 9.95 11.49 13.25 16.66 8.67 -28.17%
DPS 0.00 0.00 3.47 0.00 0.00 0.00 3.47 -
NAPS 0.9204 0.8963 0.8919 0.8823 0.8826 0.8627 0.8223 7.81%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.47 0.49 0.45 0.42 0.55 0.50 0.65 -
P/RPS 0.11 0.12 0.12 0.11 0.16 0.14 0.20 -32.89%
P/EPS 8.80 25.00 4.48 3.62 4.12 2.98 7.43 11.95%
EY 11.36 4.00 22.31 27.59 24.29 33.60 13.46 -10.70%
DY 0.00 0.00 7.78 0.00 0.00 0.00 5.38 -
P/NAPS 0.51 0.54 0.50 0.47 0.62 0.57 0.78 -24.68%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 25/05/12 28/02/12 29/11/11 26/08/11 26/05/11 25/02/11 -
Price 0.43 0.45 0.46 0.43 0.48 0.515 0.56 -
P/RPS 0.10 0.11 0.12 0.12 0.14 0.14 0.17 -29.81%
P/EPS 8.05 22.96 4.58 3.71 3.59 3.07 6.40 16.53%
EY 12.42 4.36 21.82 26.95 27.83 32.62 15.63 -14.22%
DY 0.00 0.00 7.61 0.00 0.00 0.00 6.25 -
P/NAPS 0.46 0.49 0.51 0.48 0.54 0.59 0.67 -22.19%

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