[CHUAN] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -56.05%
YoY- -70.46%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 708,732 702,538 718,512 723,356 693,220 685,512 718,852 -0.93%
PBT 5,516 8,348 47,324 8,124 11,585 14,844 19,928 -57.42%
Tax 16,457 22,053 -3,390 -3,524 -1,532 -3,722 -4,652 -
NP 21,973 30,401 43,934 4,600 10,053 11,121 15,276 27.34%
-
NP to SH 21,367 29,694 43,426 4,136 9,411 10,157 14,252 30.89%
-
Tax Rate -298.35% -264.17% 7.16% 43.38% 13.22% 25.07% 23.34% -
Total Cost 686,759 672,137 674,578 718,756 683,167 674,390 703,576 -1.59%
-
Net Worth 244,126 244,111 245,712 165,106 165,486 163,720 165,604 29.43%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 244,126 244,111 245,712 165,106 165,486 163,720 165,604 29.43%
NOSH 167,210 167,199 167,151 166,774 167,158 167,061 167,276 -0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.10% 4.33% 6.11% 0.64% 1.45% 1.62% 2.13% -
ROE 8.75% 12.16% 17.67% 2.51% 5.69% 6.20% 8.61% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 423.86 420.18 429.86 433.73 414.71 410.34 429.74 -0.91%
EPS 12.78 17.76 25.98 2.48 5.63 6.08 8.52 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.46 1.47 0.99 0.99 0.98 0.99 29.47%
Adjusted Per Share Value based on latest NOSH - 166,774
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 419.54 415.87 425.32 428.19 410.35 405.79 425.53 -0.93%
EPS 12.65 17.58 25.71 2.45 5.57 6.01 8.44 30.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4451 1.445 1.4545 0.9774 0.9796 0.9691 0.9803 29.43%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.52 0.715 0.51 0.46 0.445 0.46 0.485 -
P/RPS 0.12 0.17 0.12 0.11 0.11 0.11 0.11 5.95%
P/EPS 4.07 4.03 1.96 18.55 7.90 7.57 5.69 -19.96%
EY 24.57 24.84 50.94 5.39 12.65 13.22 17.57 24.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.49 0.35 0.46 0.45 0.47 0.49 -18.53%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 29/08/14 28/05/14 26/02/14 29/11/13 30/08/13 -
Price 0.55 0.61 0.54 0.49 0.46 0.47 0.46 -
P/RPS 0.13 0.15 0.13 0.11 0.11 0.11 0.11 11.74%
P/EPS 4.30 3.43 2.08 19.76 8.17 7.73 5.40 -14.05%
EY 23.23 29.11 48.11 5.06 12.24 12.94 18.52 16.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.37 0.49 0.46 0.48 0.46 -11.92%

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