[CHUAN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -89.01%
YoY- -70.46%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 708,732 526,904 359,256 180,839 693,220 514,134 359,426 57.05%
PBT 5,516 6,261 23,662 2,031 11,585 11,133 9,964 -32.50%
Tax 16,457 16,540 -1,695 -881 -1,532 -2,792 -2,326 -
NP 21,973 22,801 21,967 1,150 10,053 8,341 7,638 101.88%
-
NP to SH 21,367 22,271 21,713 1,034 9,411 7,618 7,126 107.52%
-
Tax Rate -298.35% -264.18% 7.16% 43.38% 13.22% 25.08% 23.34% -
Total Cost 686,759 504,103 337,289 179,689 683,167 505,793 351,788 56.01%
-
Net Worth 244,126 244,111 245,712 165,106 165,486 163,720 165,604 29.43%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 244,126 244,111 245,712 165,106 165,486 163,720 165,604 29.43%
NOSH 167,210 167,199 167,151 166,774 167,158 167,061 167,276 -0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.10% 4.33% 6.11% 0.64% 1.45% 1.62% 2.13% -
ROE 8.75% 9.12% 8.84% 0.63% 5.69% 4.65% 4.30% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 423.86 315.13 214.93 108.43 414.71 307.75 214.87 57.09%
EPS 12.78 13.32 12.99 0.62 5.63 4.56 4.26 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.46 1.47 0.99 0.99 0.98 0.99 29.47%
Adjusted Per Share Value based on latest NOSH - 166,774
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 419.54 311.90 212.66 107.05 410.35 304.34 212.76 57.05%
EPS 12.65 13.18 12.85 0.61 5.57 4.51 4.22 107.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4451 1.445 1.4545 0.9774 0.9796 0.9691 0.9803 29.43%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.52 0.715 0.51 0.46 0.445 0.46 0.485 -
P/RPS 0.12 0.23 0.24 0.42 0.11 0.15 0.23 -35.11%
P/EPS 4.07 5.37 3.93 74.19 7.90 10.09 11.38 -49.52%
EY 24.57 18.63 25.47 1.35 12.65 9.91 8.78 98.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.49 0.35 0.46 0.45 0.47 0.49 -18.53%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 29/08/14 28/05/14 26/02/14 29/11/13 30/08/13 -
Price 0.55 0.61 0.54 0.49 0.46 0.47 0.46 -
P/RPS 0.13 0.19 0.25 0.45 0.11 0.15 0.21 -27.30%
P/EPS 4.30 4.58 4.16 79.03 8.17 10.31 10.80 -45.78%
EY 23.23 21.84 24.06 1.27 12.24 9.70 9.26 84.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.37 0.49 0.46 0.48 0.46 -11.92%

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