[CHUAN] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -19.11%
YoY- 16.89%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 191,804 171,501 181,405 164,752 147,579 149,035 139,105 23.90%
PBT 5,520 2,102 3,999 4,672 6,219 9,173 3,180 44.48%
Tax -1,397 -1,043 -1,388 -1,043 -1,735 -1,823 -550 86.26%
NP 4,123 1,059 2,611 3,629 4,484 7,350 2,630 34.98%
-
NP to SH 3,643 814 2,249 3,356 4,149 7,025 2,334 34.59%
-
Tax Rate 25.31% 49.62% 34.71% 22.32% 27.90% 19.87% 17.30% -
Total Cost 187,681 170,442 178,794 161,123 143,095 141,685 136,475 23.68%
-
Net Worth 155,412 151,171 150,149 148,599 148,895 145,517 138,372 8.05%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 5,839 - - - 5,835 -
Div Payout % - - 259.63% - - - 250.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 155,412 151,171 150,149 148,599 148,895 145,517 138,372 8.05%
NOSH 167,110 166,122 166,832 166,965 167,298 167,261 166,714 0.15%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.15% 0.62% 1.44% 2.20% 3.04% 4.93% 1.89% -
ROE 2.34% 0.54% 1.50% 2.26% 2.79% 4.83% 1.69% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 114.78 103.24 108.73 98.67 88.21 89.10 83.44 23.71%
EPS 2.18 0.49 1.35 2.01 2.48 4.20 1.40 34.38%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 0.93 0.91 0.90 0.89 0.89 0.87 0.83 7.88%
Adjusted Per Share Value based on latest NOSH - 166,965
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 113.72 101.68 107.55 97.68 87.50 88.36 82.47 23.91%
EPS 2.16 0.48 1.33 1.99 2.46 4.16 1.38 34.84%
DPS 0.00 0.00 3.46 0.00 0.00 0.00 3.46 -
NAPS 0.9214 0.8963 0.8902 0.881 0.8828 0.8627 0.8204 8.05%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.47 0.49 0.45 0.42 0.55 0.50 0.65 -
P/RPS 0.41 0.47 0.41 0.43 0.62 0.56 0.78 -34.89%
P/EPS 21.56 100.00 33.38 20.90 22.18 11.90 46.43 -40.06%
EY 4.64 1.00 3.00 4.79 4.51 8.40 2.15 67.07%
DY 0.00 0.00 7.78 0.00 0.00 0.00 5.38 -
P/NAPS 0.51 0.54 0.50 0.47 0.62 0.57 0.78 -24.68%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 25/05/12 28/02/12 29/11/11 26/08/11 26/05/11 25/02/11 -
Price 0.43 0.45 0.46 0.43 0.48 0.515 0.56 -
P/RPS 0.37 0.44 0.42 0.44 0.54 0.58 0.67 -32.71%
P/EPS 19.72 91.84 34.12 21.39 19.35 12.26 40.00 -37.62%
EY 5.07 1.09 2.93 4.67 5.17 8.16 2.50 60.28%
DY 0.00 0.00 7.61 0.00 0.00 0.00 6.25 -
P/NAPS 0.46 0.49 0.51 0.48 0.54 0.59 0.67 -22.19%

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