[CHUAN] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -58.43%
YoY- -46.96%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 147,579 149,035 139,105 133,201 149,993 129,284 132,523 7.45%
PBT 6,219 9,173 3,180 4,560 9,867 3,686 3,732 40.68%
Tax -1,735 -1,823 -550 -1,379 -2,690 -964 -1,209 27.31%
NP 4,484 7,350 2,630 3,181 7,177 2,722 2,523 46.87%
-
NP to SH 4,149 7,025 2,334 2,871 6,907 2,510 2,479 41.09%
-
Tax Rate 27.90% 19.87% 17.30% 30.24% 27.26% 26.15% 32.40% -
Total Cost 143,095 141,685 136,475 130,020 142,816 126,562 130,000 6.62%
-
Net Worth 148,895 145,517 138,372 136,654 135,382 129,264 127,706 10.80%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 5,835 - - - 1,878 -
Div Payout % - - 250.00% - - - 75.76% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 148,895 145,517 138,372 136,654 135,382 129,264 127,706 10.80%
NOSH 167,298 167,261 166,714 125,371 125,353 125,500 125,202 21.38%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.04% 4.93% 1.89% 2.39% 4.78% 2.11% 1.90% -
ROE 2.79% 4.83% 1.69% 2.10% 5.10% 1.94% 1.94% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 88.21 89.10 83.44 106.25 119.66 103.02 105.85 -11.47%
EPS 2.48 4.20 1.40 2.29 5.51 2.00 1.98 16.24%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 1.50 -
NAPS 0.89 0.87 0.83 1.09 1.08 1.03 1.02 -8.71%
Adjusted Per Share Value based on latest NOSH - 125,371
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 87.50 88.36 82.47 78.97 88.93 76.65 78.57 7.46%
EPS 2.46 4.16 1.38 1.70 4.09 1.49 1.47 41.08%
DPS 0.00 0.00 3.46 0.00 0.00 0.00 1.11 -
NAPS 0.8828 0.8627 0.8204 0.8102 0.8026 0.7664 0.7571 10.81%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.55 0.50 0.65 0.68 0.41 0.44 0.46 -
P/RPS 0.62 0.56 0.78 0.64 0.34 0.43 0.43 27.71%
P/EPS 22.18 11.90 46.43 29.69 7.44 22.00 23.23 -3.04%
EY 4.51 8.40 2.15 3.37 13.44 4.55 4.30 3.23%
DY 0.00 0.00 5.38 0.00 0.00 0.00 3.26 -
P/NAPS 0.62 0.57 0.78 0.62 0.38 0.43 0.45 23.89%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 25/02/11 29/11/10 27/08/10 31/05/10 23/02/10 -
Price 0.48 0.515 0.56 0.72 0.56 0.39 0.51 -
P/RPS 0.54 0.58 0.67 0.68 0.47 0.38 0.48 8.19%
P/EPS 19.35 12.26 40.00 31.44 10.16 19.50 25.76 -17.40%
EY 5.17 8.16 2.50 3.18 9.84 5.13 3.88 21.15%
DY 0.00 0.00 6.25 0.00 0.00 0.00 2.94 -
P/NAPS 0.54 0.59 0.67 0.66 0.52 0.38 0.50 5.27%

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