[CHUAN] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -86.43%
YoY- -83.82%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 178,417 180,839 179,086 154,708 182,170 177,256 168,883 3.73%
PBT 21,631 2,031 452 1,169 5,051 4,913 3,843 217.42%
Tax -814 -881 1,260 -466 -1,167 -1,159 1,067 -
NP 20,817 1,150 1,712 703 3,884 3,754 4,910 162.64%
-
NP to SH 20,679 1,034 1,793 492 3,626 3,500 4,692 169.54%
-
Tax Rate 3.76% 43.38% -278.76% 39.86% 23.10% 23.59% -27.76% -
Total Cost 157,600 179,689 177,374 154,005 178,286 173,502 163,973 -2.61%
-
Net Worth 245,740 165,106 165,894 166,262 165,425 162,440 158,868 33.85%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 245,740 165,106 165,894 166,262 165,425 162,440 158,868 33.85%
NOSH 167,170 166,774 167,570 169,655 167,096 167,464 167,229 -0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.67% 0.64% 0.96% 0.45% 2.13% 2.12% 2.91% -
ROE 8.41% 0.63% 1.08% 0.30% 2.19% 2.15% 2.95% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 106.73 108.43 106.87 91.19 109.02 105.85 100.99 3.76%
EPS 12.37 0.62 1.07 0.29 2.17 2.09 2.81 169.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 0.99 0.99 0.98 0.99 0.97 0.95 33.88%
Adjusted Per Share Value based on latest NOSH - 169,655
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 105.61 107.05 106.01 91.58 107.84 104.93 99.97 3.73%
EPS 12.24 0.61 1.06 0.29 2.15 2.07 2.78 169.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4547 0.9774 0.982 0.9842 0.9792 0.9616 0.9404 33.86%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.51 0.46 0.445 0.46 0.485 0.415 0.40 -
P/RPS 0.48 0.42 0.42 0.50 0.44 0.39 0.40 12.96%
P/EPS 4.12 74.19 41.59 158.62 22.35 19.86 14.26 -56.39%
EY 24.25 1.35 2.40 0.63 4.47 5.04 7.01 129.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.46 0.45 0.47 0.49 0.43 0.42 -11.47%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 28/05/14 26/02/14 29/11/13 30/08/13 28/05/13 26/02/13 -
Price 0.54 0.49 0.46 0.47 0.46 0.465 0.52 -
P/RPS 0.51 0.45 0.43 0.52 0.42 0.44 0.51 0.00%
P/EPS 4.37 79.03 42.99 162.07 21.20 22.25 18.53 -61.92%
EY 22.91 1.27 2.33 0.62 4.72 4.49 5.40 162.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.49 0.46 0.48 0.46 0.48 0.55 -23.27%

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