[CHUAN] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 15.48%
YoY- 14.75%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 539,434 363,305 171,501 642,771 461,366 296,614 149,035 135.18%
PBT 12,442 7,622 2,102 24,063 20,064 15,392 9,173 22.46%
Tax -4,057 -2,440 -1,043 -5,989 -4,601 -3,558 -1,823 70.20%
NP 8,385 5,182 1,059 18,074 15,463 11,834 7,350 9.15%
-
NP to SH 7,498 4,457 814 16,779 14,530 11,174 7,025 4.42%
-
Tax Rate 32.61% 32.01% 49.62% 24.89% 22.93% 23.12% 19.87% -
Total Cost 531,049 358,123 170,442 624,697 445,903 284,780 141,685 140.71%
-
Net Worth 153,633 155,243 151,171 150,431 148,811 148,875 145,517 3.67%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 5,850 - - - -
Div Payout % - - - 34.87% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 153,633 155,243 151,171 150,431 148,811 148,875 145,517 3.67%
NOSH 166,993 166,928 166,122 167,145 167,203 167,275 167,261 -0.10%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.55% 1.43% 0.62% 2.81% 3.35% 3.99% 4.93% -
ROE 4.88% 2.87% 0.54% 11.15% 9.76% 7.51% 4.83% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 323.03 217.64 103.24 384.56 275.93 177.32 89.10 135.44%
EPS 4.49 2.67 0.49 10.04 8.69 6.68 4.20 4.53%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.92 0.93 0.91 0.90 0.89 0.89 0.87 3.78%
Adjusted Per Share Value based on latest NOSH - 166,832
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 319.82 215.39 101.68 381.08 273.53 175.85 88.36 135.18%
EPS 4.45 2.64 0.48 9.95 8.61 6.62 4.16 4.58%
DPS 0.00 0.00 0.00 3.47 0.00 0.00 0.00 -
NAPS 0.9109 0.9204 0.8963 0.8919 0.8823 0.8826 0.8627 3.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.43 0.47 0.49 0.45 0.42 0.55 0.50 -
P/RPS 0.13 0.22 0.47 0.12 0.15 0.31 0.56 -62.12%
P/EPS 9.58 17.60 100.00 4.48 4.83 8.23 11.90 -13.42%
EY 10.44 5.68 1.00 22.31 20.69 12.15 8.40 15.55%
DY 0.00 0.00 0.00 7.78 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.54 0.50 0.47 0.62 0.57 -12.03%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 25/05/12 28/02/12 29/11/11 26/08/11 26/05/11 -
Price 0.38 0.43 0.45 0.46 0.43 0.48 0.515 -
P/RPS 0.12 0.20 0.44 0.12 0.16 0.27 0.58 -64.91%
P/EPS 8.46 16.10 91.84 4.58 4.95 7.19 12.26 -21.85%
EY 11.82 6.21 1.09 21.82 20.21 13.92 8.16 27.93%
DY 0.00 0.00 0.00 7.61 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.49 0.51 0.48 0.54 0.59 -21.49%

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