[CHUAN] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 119.99%
YoY- 227.97%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 384,272 634,071 661,957 662,988 633,352 970,063 774,421 -37.29%
PBT 13,084 16,463 14,370 9,304 4,680 -14,923 -6,894 -
Tax -4,484 -1,801 -2,458 -2,216 -1,844 -1,409 -1,200 140.60%
NP 8,600 14,662 11,912 7,088 2,836 -16,332 -8,094 -
-
NP to SH 8,232 14,961 11,608 6,846 3,112 -14,962 -7,367 -
-
Tax Rate 34.27% 10.94% 17.11% 23.82% 39.40% - - -
Total Cost 375,672 619,409 650,045 655,900 630,516 986,395 782,516 -38.66%
-
Net Worth 310,352 308,665 301,919 296,858 295,172 295,172 301,919 1.85%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 12,211 - - - - - - -
Div Payout % 148.34% - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 310,352 308,665 301,919 296,858 295,172 295,172 301,919 1.85%
NOSH 168,669 168,669 168,669 168,669 168,669 168,669 168,669 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.24% 2.31% 1.80% 1.07% 0.45% -1.68% -1.05% -
ROE 2.65% 4.85% 3.84% 2.31% 1.05% -5.07% -2.44% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 227.82 375.92 392.46 393.07 375.50 575.13 459.13 -37.29%
EPS 4.88 8.87 6.96 4.28 2.04 -8.87 -4.37 -
DPS 7.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.83 1.79 1.76 1.75 1.75 1.79 1.85%
Adjusted Per Share Value based on latest NOSH - 168,669
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 227.47 375.34 391.85 392.46 374.91 574.23 458.42 -37.29%
EPS 4.87 8.86 6.87 4.05 1.84 -8.86 -4.36 -
DPS 7.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8371 1.8272 1.7872 1.7573 1.7473 1.7473 1.7872 1.85%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.56 0.50 0.44 0.435 0.28 0.27 0.215 -
P/RPS 0.25 0.13 0.11 0.11 0.07 0.05 0.05 192.11%
P/EPS 11.47 5.64 6.39 10.72 15.18 -3.04 -4.92 -
EY 8.72 17.74 15.64 9.33 6.59 -32.85 -20.32 -
DY 12.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.25 0.25 0.16 0.15 0.12 84.09%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 28/09/21 25/05/21 24/02/21 24/11/20 26/08/20 03/07/20 -
Price 0.535 0.57 0.515 0.49 0.345 0.32 0.27 -
P/RPS 0.23 0.15 0.13 0.12 0.09 0.06 0.06 144.73%
P/EPS 10.96 6.43 7.48 12.07 18.70 -3.61 -6.18 -
EY 9.12 15.56 13.36 8.28 5.35 -27.72 -16.18 -
DY 13.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.29 0.28 0.20 0.18 0.15 55.13%

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