[CHUAN] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 30.49%
YoY- 3.26%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 296,614 149,035 551,583 412,478 279,277 129,284 514,217 -30.77%
PBT 15,392 9,173 21,293 18,113 13,553 3,686 20,901 -18.49%
Tax -3,558 -1,823 -5,583 -5,033 -3,654 -964 -5,930 -28.92%
NP 11,834 7,350 15,710 13,080 9,899 2,722 14,971 -14.54%
-
NP to SH 11,174 7,025 14,622 12,288 9,417 2,510 14,379 -15.51%
-
Tax Rate 23.12% 19.87% 26.22% 27.79% 26.96% 26.15% 28.37% -
Total Cost 284,780 141,685 535,873 399,398 269,378 126,562 499,246 -31.29%
-
Net Worth 148,875 145,517 138,700 136,672 135,424 129,264 127,869 10.70%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 5,848 - - - 1,880 -
Div Payout % - - 40.00% - - - 13.08% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 148,875 145,517 138,700 136,672 135,424 129,264 127,869 10.70%
NOSH 167,275 167,261 167,108 125,387 125,392 125,500 125,361 21.26%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.99% 4.93% 2.85% 3.17% 3.54% 2.11% 2.91% -
ROE 7.51% 4.83% 10.54% 8.99% 6.95% 1.94% 11.25% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 177.32 89.10 330.07 328.96 222.72 103.02 410.19 -42.91%
EPS 6.68 4.20 8.75 9.80 7.51 2.00 11.47 -30.33%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 1.50 -
NAPS 0.89 0.87 0.83 1.09 1.08 1.03 1.02 -8.71%
Adjusted Per Share Value based on latest NOSH - 125,371
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 175.58 88.22 326.51 244.17 165.32 76.53 304.39 -30.77%
EPS 6.61 4.16 8.66 7.27 5.57 1.49 8.51 -15.54%
DPS 0.00 0.00 3.46 0.00 0.00 0.00 1.11 -
NAPS 0.8813 0.8614 0.821 0.809 0.8016 0.7652 0.7569 10.70%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.55 0.50 0.65 0.68 0.41 0.44 0.46 -
P/RPS 0.31 0.56 0.20 0.21 0.18 0.43 0.11 99.89%
P/EPS 8.23 11.90 7.43 6.94 5.46 22.00 4.01 61.71%
EY 12.15 8.40 13.46 14.41 18.32 4.55 24.93 -38.15%
DY 0.00 0.00 5.38 0.00 0.00 0.00 3.26 -
P/NAPS 0.62 0.57 0.78 0.62 0.38 0.43 0.45 23.89%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 25/02/11 29/11/10 27/08/10 31/05/10 23/02/10 -
Price 0.48 0.515 0.56 0.72 0.56 0.39 0.51 -
P/RPS 0.27 0.58 0.17 0.22 0.25 0.38 0.12 71.96%
P/EPS 7.19 12.26 6.40 7.35 7.46 19.50 4.45 37.81%
EY 13.92 8.16 15.63 13.61 13.41 5.13 22.49 -27.43%
DY 0.00 0.00 6.25 0.00 0.00 0.00 2.94 -
P/NAPS 0.54 0.59 0.67 0.66 0.52 0.38 0.50 5.27%

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