[CHUAN] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -80.59%
YoY- -88.41%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 708,317 719,245 726,610 686,004 642,771 615,154 593,228 12.48%
PBT 16,285 16,589 15,244 8,408 24,063 26,752 30,784 -34.46%
Tax -2,990 -5,409 -4,880 -4,172 -5,989 -6,134 -7,116 -43.75%
NP 13,295 11,180 10,364 4,236 18,074 20,617 23,668 -31.80%
-
NP to SH 12,190 9,997 8,914 3,256 16,779 19,373 22,348 -33.11%
-
Tax Rate 18.36% 32.61% 32.01% 49.62% 24.89% 22.93% 23.12% -
Total Cost 695,022 708,065 716,246 681,768 624,697 594,537 569,560 14.12%
-
Net Worth 158,732 153,633 155,243 151,171 150,431 148,811 148,875 4.34%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 5,850 - - -
Div Payout % - - - - 34.87% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 158,732 153,633 155,243 151,171 150,431 148,811 148,875 4.34%
NOSH 167,087 166,993 166,928 166,122 167,145 167,203 167,275 -0.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.88% 1.55% 1.43% 0.62% 2.81% 3.35% 3.99% -
ROE 7.68% 6.51% 5.74% 2.15% 11.15% 13.02% 15.01% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 423.92 430.70 435.28 412.95 384.56 367.91 354.64 12.57%
EPS 7.29 5.99 5.34 1.96 10.04 11.59 13.36 -33.10%
DPS 0.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.95 0.92 0.93 0.91 0.90 0.89 0.89 4.42%
Adjusted Per Share Value based on latest NOSH - 166,122
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 419.94 426.42 430.79 406.71 381.08 364.71 351.71 12.48%
EPS 7.23 5.93 5.28 1.93 9.95 11.49 13.25 -33.10%
DPS 0.00 0.00 0.00 0.00 3.47 0.00 0.00 -
NAPS 0.9411 0.9109 0.9204 0.8963 0.8919 0.8823 0.8826 4.35%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.40 0.43 0.47 0.49 0.45 0.42 0.55 -
P/RPS 0.09 0.10 0.11 0.12 0.12 0.11 0.16 -31.73%
P/EPS 5.48 7.18 8.80 25.00 4.48 3.62 4.12 20.84%
EY 18.24 13.92 11.36 4.00 22.31 27.59 24.29 -17.31%
DY 0.00 0.00 0.00 0.00 7.78 0.00 0.00 -
P/NAPS 0.42 0.47 0.51 0.54 0.50 0.47 0.62 -22.77%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 28/08/12 25/05/12 28/02/12 29/11/11 26/08/11 -
Price 0.52 0.38 0.43 0.45 0.46 0.43 0.48 -
P/RPS 0.12 0.09 0.10 0.11 0.12 0.12 0.14 -9.72%
P/EPS 7.13 6.35 8.05 22.96 4.58 3.71 3.59 57.67%
EY 14.03 15.75 12.42 4.36 21.82 26.95 27.83 -36.52%
DY 0.00 0.00 0.00 0.00 7.61 0.00 0.00 -
P/NAPS 0.55 0.41 0.46 0.49 0.51 0.48 0.54 1.22%

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