[CHUAN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -82.54%
YoY- 0.24%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 551,583 412,478 279,277 129,284 514,217 381,694 249,757 69.34%
PBT 21,293 18,113 13,553 3,686 20,901 17,169 9,598 69.85%
Tax -5,583 -5,033 -3,654 -964 -5,930 -4,721 -2,798 58.29%
NP 15,710 13,080 9,899 2,722 14,971 12,448 6,800 74.49%
-
NP to SH 14,622 12,288 9,417 2,510 14,379 11,900 6,487 71.65%
-
Tax Rate 26.22% 27.79% 26.96% 26.15% 28.37% 27.50% 29.15% -
Total Cost 535,873 399,398 269,378 126,562 499,246 369,246 242,957 69.19%
-
Net Worth 138,700 136,672 135,424 129,264 127,869 125,395 122,964 8.33%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,848 - - - 1,880 - - -
Div Payout % 40.00% - - - 13.08% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 138,700 136,672 135,424 129,264 127,869 125,395 122,964 8.33%
NOSH 167,108 125,387 125,392 125,500 125,361 125,395 125,473 20.98%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.85% 3.17% 3.54% 2.11% 2.91% 3.26% 2.72% -
ROE 10.54% 8.99% 6.95% 1.94% 11.25% 9.49% 5.28% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 330.07 328.96 222.72 103.02 410.19 304.39 199.05 39.96%
EPS 8.75 9.80 7.51 2.00 11.47 9.49 5.17 41.88%
DPS 3.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.83 1.09 1.08 1.03 1.02 1.00 0.98 -10.45%
Adjusted Per Share Value based on latest NOSH - 125,500
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 326.51 244.17 165.32 76.53 304.39 225.94 147.84 69.34%
EPS 8.66 7.27 5.57 1.49 8.51 7.04 3.84 71.71%
DPS 3.46 0.00 0.00 0.00 1.11 0.00 0.00 -
NAPS 0.821 0.809 0.8016 0.7652 0.7569 0.7423 0.7279 8.33%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.65 0.68 0.41 0.44 0.46 0.44 0.35 -
P/RPS 0.20 0.21 0.18 0.43 0.11 0.14 0.18 7.25%
P/EPS 7.43 6.94 5.46 22.00 4.01 4.64 6.77 6.37%
EY 13.46 14.41 18.32 4.55 24.93 21.57 14.77 -5.98%
DY 5.38 0.00 0.00 0.00 3.26 0.00 0.00 -
P/NAPS 0.78 0.62 0.38 0.43 0.45 0.44 0.36 67.20%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 27/08/10 31/05/10 23/02/10 25/11/09 28/08/09 -
Price 0.56 0.72 0.56 0.39 0.51 0.46 0.47 -
P/RPS 0.17 0.22 0.25 0.38 0.12 0.15 0.24 -20.48%
P/EPS 6.40 7.35 7.46 19.50 4.45 4.85 9.09 -20.80%
EY 15.63 13.61 13.41 5.13 22.49 20.63 11.00 26.30%
DY 6.25 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.67 0.66 0.52 0.38 0.50 0.46 0.48 24.82%

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