[CHUAN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -89.01%
YoY- -51.72%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 514,217 381,694 249,757 114,949 694,190 559,402 379,554 22.37%
PBT 20,901 17,169 9,598 3,879 32,731 31,928 23,794 -8.25%
Tax -5,930 -4,721 -2,798 -1,280 -9,254 -9,051 -6,352 -4.46%
NP 14,971 12,448 6,800 2,599 23,477 22,877 17,442 -9.65%
-
NP to SH 14,379 11,900 6,487 2,504 22,793 22,158 16,982 -10.47%
-
Tax Rate 28.37% 27.50% 29.15% 33.00% 28.27% 28.35% 26.70% -
Total Cost 499,246 369,246 242,957 112,350 670,713 536,525 362,112 23.80%
-
Net Worth 127,869 125,395 122,964 118,939 116,589 116,621 112,795 8.69%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,880 - - - 6,895 - - -
Div Payout % 13.08% - - - 30.25% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 127,869 125,395 122,964 118,939 116,589 116,621 112,795 8.69%
NOSH 125,361 125,395 125,473 125,200 125,365 125,398 125,328 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.91% 3.26% 2.72% 2.26% 3.38% 4.09% 4.60% -
ROE 11.25% 9.49% 5.28% 2.11% 19.55% 19.00% 15.06% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 410.19 304.39 199.05 91.81 553.73 446.10 302.85 22.34%
EPS 11.47 9.49 5.17 2.00 18.18 17.67 13.55 -10.48%
DPS 1.50 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 1.02 1.00 0.98 0.95 0.93 0.93 0.90 8.67%
Adjusted Per Share Value based on latest NOSH - 125,200
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 304.87 226.30 148.07 68.15 411.57 331.66 225.03 22.37%
EPS 8.52 7.06 3.85 1.48 13.51 13.14 10.07 -10.51%
DPS 1.11 0.00 0.00 0.00 4.09 0.00 0.00 -
NAPS 0.7581 0.7434 0.729 0.7052 0.6912 0.6914 0.6687 8.70%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.46 0.44 0.35 0.20 0.25 0.26 0.30 -
P/RPS 0.11 0.14 0.18 0.22 0.05 0.06 0.10 6.54%
P/EPS 4.01 4.64 6.77 10.00 1.38 1.47 2.21 48.60%
EY 24.93 21.57 14.77 10.00 72.73 67.96 45.17 -32.64%
DY 3.26 0.00 0.00 0.00 22.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.36 0.21 0.27 0.28 0.33 22.90%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 25/11/09 28/08/09 27/05/09 24/02/09 25/11/08 26/08/08 -
Price 0.51 0.46 0.47 0.26 0.18 0.18 0.32 -
P/RPS 0.12 0.15 0.24 0.28 0.03 0.04 0.11 5.95%
P/EPS 4.45 4.85 9.09 13.00 0.99 1.02 2.36 52.45%
EY 22.49 20.63 11.00 7.69 101.01 98.17 42.34 -34.33%
DY 2.94 0.00 0.00 0.00 30.56 0.00 0.00 -
P/NAPS 0.50 0.46 0.48 0.27 0.19 0.19 0.36 24.40%

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