[CHUAN] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -51.96%
YoY- 179.88%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 642,771 461,366 296,614 149,035 551,583 412,478 279,277 74.05%
PBT 24,063 20,064 15,392 9,173 21,293 18,113 13,553 46.47%
Tax -5,989 -4,601 -3,558 -1,823 -5,583 -5,033 -3,654 38.88%
NP 18,074 15,463 11,834 7,350 15,710 13,080 9,899 49.22%
-
NP to SH 16,779 14,530 11,174 7,025 14,622 12,288 9,417 46.81%
-
Tax Rate 24.89% 22.93% 23.12% 19.87% 26.22% 27.79% 26.96% -
Total Cost 624,697 445,903 284,780 141,685 535,873 399,398 269,378 74.93%
-
Net Worth 150,431 148,811 148,875 145,517 138,700 136,672 135,424 7.23%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 5,850 - - - 5,848 - - -
Div Payout % 34.87% - - - 40.00% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 150,431 148,811 148,875 145,517 138,700 136,672 135,424 7.23%
NOSH 167,145 167,203 167,275 167,261 167,108 125,387 125,392 21.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.81% 3.35% 3.99% 4.93% 2.85% 3.17% 3.54% -
ROE 11.15% 9.76% 7.51% 4.83% 10.54% 8.99% 6.95% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 384.56 275.93 177.32 89.10 330.07 328.96 222.72 43.78%
EPS 10.04 8.69 6.68 4.20 8.75 9.80 7.51 21.29%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.90 0.89 0.89 0.87 0.83 1.09 1.08 -11.41%
Adjusted Per Share Value based on latest NOSH - 167,261
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 380.49 273.11 175.58 88.22 326.51 244.17 165.32 74.05%
EPS 9.93 8.60 6.61 4.16 8.66 7.27 5.57 46.87%
DPS 3.46 0.00 0.00 0.00 3.46 0.00 0.00 -
NAPS 0.8905 0.8809 0.8813 0.8614 0.821 0.809 0.8016 7.24%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.45 0.42 0.55 0.50 0.65 0.68 0.41 -
P/RPS 0.12 0.15 0.31 0.56 0.20 0.21 0.18 -23.62%
P/EPS 4.48 4.83 8.23 11.90 7.43 6.94 5.46 -12.32%
EY 22.31 20.69 12.15 8.40 13.46 14.41 18.32 13.99%
DY 7.78 0.00 0.00 0.00 5.38 0.00 0.00 -
P/NAPS 0.50 0.47 0.62 0.57 0.78 0.62 0.38 20.01%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 26/08/11 26/05/11 25/02/11 29/11/10 27/08/10 -
Price 0.46 0.43 0.48 0.515 0.56 0.72 0.56 -
P/RPS 0.12 0.16 0.27 0.58 0.17 0.22 0.25 -38.61%
P/EPS 4.58 4.95 7.19 12.26 6.40 7.35 7.46 -27.70%
EY 21.82 20.21 13.92 8.16 15.63 13.61 13.41 38.21%
DY 7.61 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.51 0.48 0.54 0.59 0.67 0.66 0.52 -1.28%

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