[CHUAN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -71.29%
YoY- 329.98%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 693,220 514,134 359,426 177,256 708,317 539,434 363,305 53.65%
PBT 11,585 11,133 9,964 4,913 16,285 12,442 7,622 32.09%
Tax -1,532 -2,792 -2,326 -1,159 -2,990 -4,057 -2,440 -26.61%
NP 10,053 8,341 7,638 3,754 13,295 8,385 5,182 55.36%
-
NP to SH 9,411 7,618 7,126 3,500 12,190 7,498 4,457 64.36%
-
Tax Rate 13.22% 25.08% 23.34% 23.59% 18.36% 32.61% 32.01% -
Total Cost 683,167 505,793 351,788 173,502 695,022 531,049 358,123 53.63%
-
Net Worth 165,486 163,720 165,604 162,440 158,732 153,633 155,243 4.33%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 165,486 163,720 165,604 162,440 158,732 153,633 155,243 4.33%
NOSH 167,158 167,061 167,276 167,464 167,087 166,993 166,928 0.09%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.45% 1.62% 2.13% 2.12% 1.88% 1.55% 1.43% -
ROE 5.69% 4.65% 4.30% 2.15% 7.68% 4.88% 2.87% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 414.71 307.75 214.87 105.85 423.92 323.03 217.64 53.51%
EPS 5.63 4.56 4.26 2.09 7.29 4.49 2.67 64.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.99 0.97 0.95 0.92 0.93 4.24%
Adjusted Per Share Value based on latest NOSH - 167,464
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 410.99 304.82 213.09 105.09 419.94 319.82 215.39 53.65%
EPS 5.58 4.52 4.22 2.08 7.23 4.45 2.64 64.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9811 0.9707 0.9818 0.9631 0.9411 0.9109 0.9204 4.33%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.445 0.46 0.485 0.415 0.40 0.43 0.47 -
P/RPS 0.11 0.15 0.23 0.39 0.09 0.13 0.22 -36.92%
P/EPS 7.90 10.09 11.38 19.86 5.48 9.58 17.60 -41.29%
EY 12.65 9.91 8.78 5.04 18.24 10.44 5.68 70.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.49 0.43 0.42 0.47 0.51 -7.98%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 30/08/13 28/05/13 26/02/13 27/11/12 28/08/12 -
Price 0.46 0.47 0.46 0.465 0.52 0.38 0.43 -
P/RPS 0.11 0.15 0.21 0.44 0.12 0.12 0.20 -32.79%
P/EPS 8.17 10.31 10.80 22.25 7.13 8.46 16.10 -36.30%
EY 12.24 9.70 9.26 4.49 14.03 11.82 6.21 57.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.46 0.48 0.55 0.41 0.46 0.00%

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