[CHUAN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -9.38%
YoY- -36.91%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 549,970 558,554 517,136 514,217 508,925 499,514 459,796 12.66%
PBT 24,150 27,106 14,744 20,901 22,892 19,196 15,516 34.26%
Tax -6,710 -7,308 -3,856 -5,930 -6,294 -5,596 -5,120 19.73%
NP 17,440 19,798 10,888 14,971 16,597 13,600 10,396 41.14%
-
NP to SH 16,384 18,834 10,040 14,379 15,866 12,974 10,016 38.78%
-
Tax Rate 27.78% 26.96% 26.15% 28.37% 27.49% 29.15% 33.00% -
Total Cost 532,530 538,756 506,248 499,246 492,328 485,914 449,400 11.96%
-
Net Worth 136,672 135,424 129,264 127,869 125,395 122,964 118,939 9.69%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 1,880 - - - -
Div Payout % - - - 13.08% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 136,672 135,424 129,264 127,869 125,395 122,964 118,939 9.69%
NOSH 125,387 125,392 125,500 125,361 125,395 125,473 125,200 0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.17% 3.54% 2.11% 2.91% 3.26% 2.72% 2.26% -
ROE 11.99% 13.91% 7.77% 11.25% 12.65% 10.55% 8.42% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 438.62 445.44 412.06 410.19 405.86 398.10 367.25 12.55%
EPS 13.07 15.02 8.00 11.47 12.65 10.34 8.00 38.67%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.03 1.02 1.00 0.98 0.95 9.58%
Adjusted Per Share Value based on latest NOSH - 125,202
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 325.56 330.64 306.12 304.39 301.26 295.69 272.18 12.66%
EPS 9.70 11.15 5.94 8.51 9.39 7.68 5.93 38.78%
DPS 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
NAPS 0.809 0.8016 0.7652 0.7569 0.7423 0.7279 0.7041 9.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.68 0.41 0.44 0.46 0.44 0.35 0.20 -
P/RPS 0.16 0.09 0.11 0.11 0.11 0.09 0.05 116.99%
P/EPS 5.20 2.73 5.50 4.01 3.48 3.38 2.50 62.87%
EY 19.22 36.63 18.18 24.93 28.76 29.54 40.00 -38.62%
DY 0.00 0.00 0.00 3.26 0.00 0.00 0.00 -
P/NAPS 0.62 0.38 0.43 0.45 0.44 0.36 0.21 105.66%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 31/05/10 23/02/10 25/11/09 28/08/09 27/05/09 -
Price 0.72 0.56 0.39 0.51 0.46 0.47 0.26 -
P/RPS 0.16 0.13 0.09 0.12 0.11 0.12 0.07 73.43%
P/EPS 5.51 3.73 4.88 4.45 3.64 4.55 3.25 42.13%
EY 18.15 26.82 20.51 22.49 27.51 22.00 30.77 -29.64%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.66 0.52 0.38 0.50 0.46 0.48 0.27 81.36%

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