[CHUAN] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 35.9%
YoY- 4.58%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 149,993 129,284 132,523 131,937 134,808 114,949 134,788 7.40%
PBT 9,867 3,686 3,732 7,571 5,719 3,879 803 434.94%
Tax -2,690 -964 -1,209 -1,923 -1,518 -1,280 -203 462.63%
NP 7,177 2,722 2,523 5,648 4,201 2,599 600 425.41%
-
NP to SH 6,907 2,510 2,479 5,413 3,983 2,504 635 393.07%
-
Tax Rate 27.26% 26.15% 32.40% 25.40% 26.54% 33.00% 25.28% -
Total Cost 142,816 126,562 130,000 126,289 130,607 112,350 134,188 4.25%
-
Net Worth 135,382 129,264 127,706 125,300 122,746 118,939 115,561 11.16%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 1,878 - - - 1,863 -
Div Payout % - - 75.76% - - - 293.53% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 135,382 129,264 127,706 125,300 122,746 118,939 115,561 11.16%
NOSH 125,353 125,500 125,202 125,300 125,251 125,200 124,259 0.58%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.78% 2.11% 1.90% 4.28% 3.12% 2.26% 0.45% -
ROE 5.10% 1.94% 1.94% 4.32% 3.24% 2.11% 0.55% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 119.66 103.02 105.85 105.30 107.63 91.81 108.47 6.78%
EPS 5.51 2.00 1.98 4.32 3.18 2.00 0.51 390.84%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.08 1.03 1.02 1.00 0.98 0.95 0.93 10.51%
Adjusted Per Share Value based on latest NOSH - 125,300
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 88.93 76.65 78.57 78.22 79.92 68.15 79.91 7.41%
EPS 4.09 1.49 1.47 3.21 2.36 1.48 0.38 389.60%
DPS 0.00 0.00 1.11 0.00 0.00 0.00 1.11 -
NAPS 0.8026 0.7664 0.7571 0.7429 0.7277 0.7052 0.6851 11.16%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.41 0.44 0.46 0.44 0.35 0.20 0.25 -
P/RPS 0.34 0.43 0.43 0.42 0.33 0.22 0.23 29.86%
P/EPS 7.44 22.00 23.23 10.19 11.01 10.00 48.92 -71.60%
EY 13.44 4.55 4.30 9.82 9.09 10.00 2.04 252.65%
DY 0.00 0.00 3.26 0.00 0.00 0.00 6.00 -
P/NAPS 0.38 0.43 0.45 0.44 0.36 0.21 0.27 25.66%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 31/05/10 23/02/10 25/11/09 28/08/09 27/05/09 24/02/09 -
Price 0.56 0.39 0.51 0.46 0.47 0.26 0.18 -
P/RPS 0.47 0.38 0.48 0.44 0.44 0.28 0.17 97.35%
P/EPS 10.16 19.50 25.76 10.65 14.78 13.00 35.22 -56.44%
EY 9.84 5.13 3.88 9.39 6.77 7.69 2.84 129.49%
DY 0.00 0.00 2.94 0.00 0.00 0.00 8.33 -
P/NAPS 0.52 0.38 0.50 0.46 0.48 0.27 0.19 96.02%

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