[CHUAN] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 14.85%
YoY- 329.98%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 693,220 685,512 718,852 709,024 708,317 719,245 726,610 -3.07%
PBT 11,585 14,844 19,928 19,652 16,285 16,589 15,244 -16.68%
Tax -1,532 -3,722 -4,652 -4,636 -2,990 -5,409 -4,880 -53.71%
NP 10,053 11,121 15,276 15,016 13,295 11,180 10,364 -2.00%
-
NP to SH 9,411 10,157 14,252 14,000 12,190 9,997 8,914 3.67%
-
Tax Rate 13.22% 25.07% 23.34% 23.59% 18.36% 32.61% 32.01% -
Total Cost 683,167 674,390 703,576 694,008 695,022 708,065 716,246 -3.09%
-
Net Worth 165,486 163,720 165,604 162,440 158,732 153,633 155,243 4.33%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 165,486 163,720 165,604 162,440 158,732 153,633 155,243 4.33%
NOSH 167,158 167,061 167,276 167,464 167,087 166,993 166,928 0.09%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.45% 1.62% 2.13% 2.12% 1.88% 1.55% 1.43% -
ROE 5.69% 6.20% 8.61% 8.62% 7.68% 6.51% 5.74% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 414.71 410.34 429.74 423.39 423.92 430.70 435.28 -3.16%
EPS 5.63 6.08 8.52 8.36 7.29 5.99 5.34 3.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.99 0.97 0.95 0.92 0.93 4.24%
Adjusted Per Share Value based on latest NOSH - 167,464
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 410.99 406.42 426.19 420.36 419.94 426.42 430.79 -3.07%
EPS 5.58 6.02 8.45 8.30 7.23 5.93 5.28 3.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9811 0.9707 0.9818 0.9631 0.9411 0.9109 0.9204 4.33%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.445 0.46 0.485 0.415 0.40 0.43 0.47 -
P/RPS 0.11 0.11 0.11 0.10 0.09 0.10 0.11 0.00%
P/EPS 7.90 7.57 5.69 4.96 5.48 7.18 8.80 -6.92%
EY 12.65 13.22 17.57 20.14 18.24 13.92 11.36 7.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.49 0.43 0.42 0.47 0.51 -7.98%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 30/08/13 28/05/13 26/02/13 27/11/12 28/08/12 -
Price 0.46 0.47 0.46 0.465 0.52 0.38 0.43 -
P/RPS 0.11 0.11 0.11 0.11 0.12 0.09 0.10 6.54%
P/EPS 8.17 7.73 5.40 5.56 7.13 6.35 8.05 0.98%
EY 12.24 12.94 18.52 17.98 14.03 15.75 12.42 -0.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.46 0.48 0.55 0.41 0.46 0.00%

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