[CHUAN] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -28.73%
YoY- 1.6%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 718,512 723,356 693,220 685,512 718,852 709,024 708,317 0.95%
PBT 47,324 8,124 11,585 14,844 19,928 19,652 16,285 104.03%
Tax -3,390 -3,524 -1,532 -3,722 -4,652 -4,636 -2,990 8.75%
NP 43,934 4,600 10,053 11,121 15,276 15,016 13,295 122.34%
-
NP to SH 43,426 4,136 9,411 10,157 14,252 14,000 12,190 133.79%
-
Tax Rate 7.16% 43.38% 13.22% 25.07% 23.34% 23.59% 18.36% -
Total Cost 674,578 718,756 683,167 674,390 703,576 694,008 695,022 -1.97%
-
Net Worth 245,712 165,106 165,486 163,720 165,604 162,440 158,732 33.92%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 245,712 165,106 165,486 163,720 165,604 162,440 158,732 33.92%
NOSH 167,151 166,774 167,158 167,061 167,276 167,464 167,087 0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.11% 0.64% 1.45% 1.62% 2.13% 2.12% 1.88% -
ROE 17.67% 2.51% 5.69% 6.20% 8.61% 8.62% 7.68% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 429.86 433.73 414.71 410.34 429.74 423.39 423.92 0.93%
EPS 25.98 2.48 5.63 6.08 8.52 8.36 7.29 133.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 0.99 0.99 0.98 0.99 0.97 0.95 33.88%
Adjusted Per Share Value based on latest NOSH - 169,655
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 425.99 428.86 410.99 406.42 426.19 420.36 419.94 0.96%
EPS 25.75 2.45 5.58 6.02 8.45 8.30 7.23 133.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4568 0.9789 0.9811 0.9707 0.9818 0.9631 0.9411 33.92%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.51 0.46 0.445 0.46 0.485 0.415 0.40 -
P/RPS 0.12 0.11 0.11 0.11 0.11 0.10 0.09 21.20%
P/EPS 1.96 18.55 7.90 7.57 5.69 4.96 5.48 -49.70%
EY 50.94 5.39 12.65 13.22 17.57 20.14 18.24 98.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.46 0.45 0.47 0.49 0.43 0.42 -11.47%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 28/05/14 26/02/14 29/11/13 30/08/13 28/05/13 26/02/13 -
Price 0.54 0.49 0.46 0.47 0.46 0.465 0.52 -
P/RPS 0.13 0.11 0.11 0.11 0.11 0.11 0.12 5.49%
P/EPS 2.08 19.76 8.17 7.73 5.40 5.56 7.13 -56.11%
EY 48.11 5.06 12.24 12.94 18.52 17.98 14.03 127.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.49 0.46 0.48 0.46 0.48 0.55 -23.27%

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