[CHUAN] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 273.17%
YoY- 37.32%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 646,000 642,024 645,686 574,088 663,131 685,250 725,164 -7.38%
PBT 13,498 14,433 16,594 2,780 -938 4,152 8,354 37.49%
Tax -3,452 -3,449 -4,298 -136 -623 -2,677 -3,410 0.81%
NP 10,046 10,984 12,296 2,644 -1,561 1,474 4,944 60.08%
-
NP to SH 9,986 10,698 11,842 2,620 -1,513 1,284 4,484 70.12%
-
Tax Rate 25.57% 23.90% 25.90% 4.89% - 64.47% 40.82% -
Total Cost 635,954 631,040 633,390 571,444 664,692 683,776 720,220 -7.92%
-
Net Worth 264,811 261,285 259,751 253,005 252,166 252,372 245,950 5.02%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 264,811 261,285 259,751 253,005 252,166 252,372 245,950 5.02%
NOSH 168,669 168,571 168,669 168,669 168,111 166,034 167,313 0.53%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.56% 1.71% 1.90% 0.46% -0.24% 0.22% 0.68% -
ROE 3.77% 4.09% 4.56% 1.04% -0.60% 0.51% 1.82% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 383.00 380.86 382.81 340.36 394.46 412.72 433.42 -7.87%
EPS 5.92 6.35 7.02 1.56 -0.90 0.77 2.68 69.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.55 1.54 1.50 1.50 1.52 1.47 4.46%
Adjusted Per Share Value based on latest NOSH - 168,669
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 382.40 380.05 382.22 339.83 392.54 405.64 429.26 -7.38%
EPS 5.91 6.33 7.01 1.55 -0.90 0.76 2.65 70.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5676 1.5467 1.5376 1.4977 1.4927 1.4939 1.4559 5.02%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.48 0.50 0.41 0.47 0.51 0.47 0.50 -
P/RPS 0.13 0.13 0.11 0.14 0.13 0.11 0.12 5.45%
P/EPS 8.11 7.88 5.84 30.26 -56.67 60.78 18.66 -42.47%
EY 12.33 12.69 17.12 3.30 -1.76 1.65 5.36 73.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.27 0.31 0.34 0.31 0.34 -5.94%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 29/08/16 26/05/16 26/02/16 27/11/15 27/08/15 -
Price 0.50 0.50 0.44 0.43 0.44 0.48 0.49 -
P/RPS 0.13 0.13 0.11 0.13 0.11 0.12 0.11 11.72%
P/EPS 8.45 7.88 6.27 27.68 -48.89 62.07 18.28 -40.07%
EY 11.84 12.69 15.96 3.61 -2.05 1.61 5.47 66.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.29 0.29 0.29 0.32 0.33 -2.02%

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