[CHUAN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 20.83%
YoY- -36.91%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 412,478 279,277 129,284 514,217 381,694 249,757 114,949 134.20%
PBT 18,113 13,553 3,686 20,901 17,169 9,598 3,879 179.10%
Tax -5,033 -3,654 -964 -5,930 -4,721 -2,798 -1,280 148.91%
NP 13,080 9,899 2,722 14,971 12,448 6,800 2,599 193.38%
-
NP to SH 12,288 9,417 2,510 14,379 11,900 6,487 2,504 188.49%
-
Tax Rate 27.79% 26.96% 26.15% 28.37% 27.50% 29.15% 33.00% -
Total Cost 399,398 269,378 126,562 499,246 369,246 242,957 112,350 132.74%
-
Net Worth 136,672 135,424 129,264 127,869 125,395 122,964 118,939 9.69%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 1,880 - - - -
Div Payout % - - - 13.08% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 136,672 135,424 129,264 127,869 125,395 122,964 118,939 9.69%
NOSH 125,387 125,392 125,500 125,361 125,395 125,473 125,200 0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.17% 3.54% 2.11% 2.91% 3.26% 2.72% 2.26% -
ROE 8.99% 6.95% 1.94% 11.25% 9.49% 5.28% 2.11% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 328.96 222.72 103.02 410.19 304.39 199.05 91.81 133.97%
EPS 9.80 7.51 2.00 11.47 9.49 5.17 2.00 188.21%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.03 1.02 1.00 0.98 0.95 9.58%
Adjusted Per Share Value based on latest NOSH - 125,202
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 244.55 165.58 76.65 304.87 226.30 148.07 68.15 134.20%
EPS 7.29 5.58 1.49 8.52 7.06 3.85 1.48 189.21%
DPS 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
NAPS 0.8103 0.8029 0.7664 0.7581 0.7434 0.729 0.7052 9.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.68 0.41 0.44 0.46 0.44 0.35 0.20 -
P/RPS 0.21 0.18 0.43 0.11 0.14 0.18 0.22 -3.05%
P/EPS 6.94 5.46 22.00 4.01 4.64 6.77 10.00 -21.59%
EY 14.41 18.32 4.55 24.93 21.57 14.77 10.00 27.54%
DY 0.00 0.00 0.00 3.26 0.00 0.00 0.00 -
P/NAPS 0.62 0.38 0.43 0.45 0.44 0.36 0.21 105.66%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 31/05/10 23/02/10 25/11/09 28/08/09 27/05/09 -
Price 0.72 0.56 0.39 0.51 0.46 0.47 0.26 -
P/RPS 0.22 0.25 0.38 0.12 0.15 0.24 0.28 -14.83%
P/EPS 7.35 7.46 19.50 4.45 4.85 9.09 13.00 -31.60%
EY 13.61 13.41 5.13 22.49 20.63 11.00 7.69 46.26%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.66 0.52 0.38 0.50 0.46 0.48 0.27 81.36%

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