[CHUAN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.9%
YoY- 1.6%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 359,256 180,839 693,220 514,134 359,426 177,256 708,317 -36.47%
PBT 23,662 2,031 11,585 11,133 9,964 4,913 16,285 28.37%
Tax -1,695 -881 -1,532 -2,792 -2,326 -1,159 -2,990 -31.57%
NP 21,967 1,150 10,053 8,341 7,638 3,754 13,295 39.89%
-
NP to SH 21,713 1,034 9,411 7,618 7,126 3,500 12,190 47.09%
-
Tax Rate 7.16% 43.38% 13.22% 25.08% 23.34% 23.59% 18.36% -
Total Cost 337,289 179,689 683,167 505,793 351,788 173,502 695,022 -38.32%
-
Net Worth 245,712 165,106 165,486 163,720 165,604 162,440 158,732 33.92%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 245,712 165,106 165,486 163,720 165,604 162,440 158,732 33.92%
NOSH 167,151 166,774 167,158 167,061 167,276 167,464 167,087 0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.11% 0.64% 1.45% 1.62% 2.13% 2.12% 1.88% -
ROE 8.84% 0.63% 5.69% 4.65% 4.30% 2.15% 7.68% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 214.93 108.43 414.71 307.75 214.87 105.85 423.92 -36.49%
EPS 12.99 0.62 5.63 4.56 4.26 2.09 7.29 47.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 0.99 0.99 0.98 0.99 0.97 0.95 33.88%
Adjusted Per Share Value based on latest NOSH - 169,655
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 212.66 107.05 410.35 304.34 212.76 104.93 419.29 -36.48%
EPS 12.85 0.61 5.57 4.51 4.22 2.07 7.22 47.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4545 0.9774 0.9796 0.9691 0.9803 0.9616 0.9396 33.92%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.51 0.46 0.445 0.46 0.485 0.415 0.40 -
P/RPS 0.24 0.42 0.11 0.15 0.23 0.39 0.09 92.64%
P/EPS 3.93 74.19 7.90 10.09 11.38 19.86 5.48 -19.92%
EY 25.47 1.35 12.65 9.91 8.78 5.04 18.24 25.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.46 0.45 0.47 0.49 0.43 0.42 -11.47%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 28/05/14 26/02/14 29/11/13 30/08/13 28/05/13 26/02/13 -
Price 0.54 0.49 0.46 0.47 0.46 0.465 0.52 -
P/RPS 0.25 0.45 0.11 0.15 0.21 0.44 0.12 63.33%
P/EPS 4.16 79.03 8.17 10.31 10.80 22.25 7.13 -30.24%
EY 24.06 1.27 12.24 9.70 9.26 4.49 14.03 43.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.49 0.46 0.48 0.46 0.48 0.55 -23.27%

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