[CHUAN] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 275.18%
YoY- 45.17%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 149,035 551,583 412,478 279,277 129,284 514,217 381,694 -46.60%
PBT 9,173 21,293 18,113 13,553 3,686 20,901 17,169 -34.18%
Tax -1,823 -5,583 -5,033 -3,654 -964 -5,930 -4,721 -47.00%
NP 7,350 15,710 13,080 9,899 2,722 14,971 12,448 -29.64%
-
NP to SH 7,025 14,622 12,288 9,417 2,510 14,379 11,900 -29.65%
-
Tax Rate 19.87% 26.22% 27.79% 26.96% 26.15% 28.37% 27.50% -
Total Cost 141,685 535,873 399,398 269,378 126,562 499,246 369,246 -47.22%
-
Net Worth 145,517 138,700 136,672 135,424 129,264 127,869 125,395 10.44%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 5,848 - - - 1,880 - -
Div Payout % - 40.00% - - - 13.08% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 145,517 138,700 136,672 135,424 129,264 127,869 125,395 10.44%
NOSH 167,261 167,108 125,387 125,392 125,500 125,361 125,395 21.19%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.93% 2.85% 3.17% 3.54% 2.11% 2.91% 3.26% -
ROE 4.83% 10.54% 8.99% 6.95% 1.94% 11.25% 9.49% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 89.10 330.07 328.96 222.72 103.02 410.19 304.39 -55.94%
EPS 4.20 8.75 9.80 7.51 2.00 11.47 9.49 -41.95%
DPS 0.00 3.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.87 0.83 1.09 1.08 1.03 1.02 1.00 -8.87%
Adjusted Per Share Value based on latest NOSH - 125,353
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 88.36 327.02 244.55 165.58 76.65 304.87 226.30 -46.60%
EPS 4.16 8.67 7.29 5.58 1.49 8.52 7.06 -29.73%
DPS 0.00 3.47 0.00 0.00 0.00 1.11 0.00 -
NAPS 0.8627 0.8223 0.8103 0.8029 0.7664 0.7581 0.7434 10.44%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.50 0.65 0.68 0.41 0.44 0.46 0.44 -
P/RPS 0.56 0.20 0.21 0.18 0.43 0.11 0.14 152.19%
P/EPS 11.90 7.43 6.94 5.46 22.00 4.01 4.64 87.47%
EY 8.40 13.46 14.41 18.32 4.55 24.93 21.57 -46.70%
DY 0.00 5.38 0.00 0.00 0.00 3.26 0.00 -
P/NAPS 0.57 0.78 0.62 0.38 0.43 0.45 0.44 18.85%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 29/11/10 27/08/10 31/05/10 23/02/10 25/11/09 -
Price 0.515 0.56 0.72 0.56 0.39 0.51 0.46 -
P/RPS 0.58 0.17 0.22 0.25 0.38 0.12 0.15 146.55%
P/EPS 12.26 6.40 7.35 7.46 19.50 4.45 4.85 85.67%
EY 8.16 15.63 13.61 13.41 5.13 22.49 20.63 -46.14%
DY 0.00 6.25 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.59 0.67 0.66 0.52 0.38 0.50 0.46 18.06%

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