[CHUAN] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -6.66%
YoY- 760.01%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 666,230 621,134 648,468 646,000 642,024 645,686 574,088 10.42%
PBT 12,109 13,130 19,876 13,498 14,433 16,594 2,780 166.47%
Tax -4,842 -5,250 -7,072 -3,452 -3,449 -4,298 -136 979.89%
NP 7,266 7,880 12,804 10,046 10,984 12,296 2,644 96.07%
-
NP to SH 6,353 6,874 11,724 9,986 10,698 11,842 2,620 80.39%
-
Tax Rate 39.99% 39.98% 35.58% 25.57% 23.90% 25.90% 4.89% -
Total Cost 658,964 613,254 635,664 635,954 631,040 633,390 571,444 9.95%
-
Net Worth 269,872 271,558 268,185 264,811 261,285 259,751 253,005 4.39%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 269,872 271,558 268,185 264,811 261,285 259,751 253,005 4.39%
NOSH 168,669 168,669 168,669 168,669 168,571 168,669 168,669 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.09% 1.27% 1.97% 1.56% 1.71% 1.90% 0.46% -
ROE 2.35% 2.53% 4.37% 3.77% 4.09% 4.56% 1.04% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 394.99 368.25 384.46 383.00 380.86 382.81 340.36 10.42%
EPS 3.77 4.08 6.96 5.92 6.35 7.02 1.56 79.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.61 1.59 1.57 1.55 1.54 1.50 4.39%
Adjusted Per Share Value based on latest NOSH - 168,669
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 394.38 367.68 383.86 382.40 380.05 382.22 339.83 10.42%
EPS 3.76 4.07 6.94 5.91 6.33 7.01 1.55 80.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5975 1.6075 1.5875 1.5676 1.5467 1.5376 1.4977 4.39%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.525 0.65 0.52 0.48 0.50 0.41 0.47 -
P/RPS 0.13 0.18 0.14 0.13 0.13 0.11 0.14 -4.81%
P/EPS 13.94 15.95 7.48 8.11 7.88 5.84 30.26 -40.32%
EY 7.17 6.27 13.37 12.33 12.69 17.12 3.30 67.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.33 0.31 0.32 0.27 0.31 4.25%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 26/05/17 28/02/17 30/11/16 29/08/16 26/05/16 -
Price 0.50 0.56 0.55 0.50 0.50 0.44 0.43 -
P/RPS 0.13 0.15 0.14 0.13 0.13 0.11 0.13 0.00%
P/EPS 13.27 13.74 7.91 8.45 7.88 6.27 27.68 -38.71%
EY 7.53 7.28 12.64 11.84 12.69 15.96 3.61 63.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.35 0.32 0.32 0.29 0.29 4.54%

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