[CHUAN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 68.23%
YoY- -48.4%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 359,426 177,256 708,317 539,434 363,305 171,501 642,771 -32.15%
PBT 9,964 4,913 16,285 12,442 7,622 2,102 24,063 -44.47%
Tax -2,326 -1,159 -2,990 -4,057 -2,440 -1,043 -5,989 -46.79%
NP 7,638 3,754 13,295 8,385 5,182 1,059 18,074 -43.71%
-
NP to SH 7,126 3,500 12,190 7,498 4,457 814 16,779 -43.52%
-
Tax Rate 23.34% 23.59% 18.36% 32.61% 32.01% 49.62% 24.89% -
Total Cost 351,788 173,502 695,022 531,049 358,123 170,442 624,697 -31.83%
-
Net Worth 165,604 162,440 158,732 153,633 155,243 151,171 150,431 6.62%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 5,850 -
Div Payout % - - - - - - 34.87% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 165,604 162,440 158,732 153,633 155,243 151,171 150,431 6.62%
NOSH 167,276 167,464 167,087 166,993 166,928 166,122 167,145 0.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.13% 2.12% 1.88% 1.55% 1.43% 0.62% 2.81% -
ROE 4.30% 2.15% 7.68% 4.88% 2.87% 0.54% 11.15% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 214.87 105.85 423.92 323.03 217.64 103.24 384.56 -32.18%
EPS 4.26 2.09 7.29 4.49 2.67 0.49 10.04 -43.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.99 0.97 0.95 0.92 0.93 0.91 0.90 6.56%
Adjusted Per Share Value based on latest NOSH - 167,087
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 212.76 104.93 419.29 319.32 215.06 101.52 380.49 -32.15%
EPS 4.22 2.07 7.22 4.44 2.64 0.48 9.93 -43.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.46 -
NAPS 0.9803 0.9616 0.9396 0.9094 0.919 0.8949 0.8905 6.62%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.485 0.415 0.40 0.43 0.47 0.49 0.45 -
P/RPS 0.23 0.39 0.09 0.13 0.22 0.47 0.12 54.36%
P/EPS 11.38 19.86 5.48 9.58 17.60 100.00 4.48 86.27%
EY 8.78 5.04 18.24 10.44 5.68 1.00 22.31 -46.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.78 -
P/NAPS 0.49 0.43 0.42 0.47 0.51 0.54 0.50 -1.33%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 26/02/13 27/11/12 28/08/12 25/05/12 28/02/12 -
Price 0.46 0.465 0.52 0.38 0.43 0.45 0.46 -
P/RPS 0.21 0.44 0.12 0.12 0.20 0.44 0.12 45.26%
P/EPS 10.80 22.25 7.13 8.46 16.10 91.84 4.58 77.25%
EY 9.26 4.49 14.03 11.82 6.21 1.09 21.82 -43.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.61 -
P/NAPS 0.46 0.48 0.55 0.41 0.46 0.49 0.51 -6.65%

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