[CHUAN] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -54.2%
YoY- 290.39%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 133,201 149,993 129,284 132,523 131,937 134,808 114,949 10.31%
PBT 4,560 9,867 3,686 3,732 7,571 5,719 3,879 11.37%
Tax -1,379 -2,690 -964 -1,209 -1,923 -1,518 -1,280 5.08%
NP 3,181 7,177 2,722 2,523 5,648 4,201 2,599 14.40%
-
NP to SH 2,871 6,907 2,510 2,479 5,413 3,983 2,504 9.53%
-
Tax Rate 30.24% 27.26% 26.15% 32.40% 25.40% 26.54% 33.00% -
Total Cost 130,020 142,816 126,562 130,000 126,289 130,607 112,350 10.21%
-
Net Worth 136,654 135,382 129,264 127,706 125,300 122,746 118,939 9.68%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 1,878 - - - -
Div Payout % - - - 75.76% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 136,654 135,382 129,264 127,706 125,300 122,746 118,939 9.68%
NOSH 125,371 125,353 125,500 125,202 125,300 125,251 125,200 0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.39% 4.78% 2.11% 1.90% 4.28% 3.12% 2.26% -
ROE 2.10% 5.10% 1.94% 1.94% 4.32% 3.24% 2.11% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 106.25 119.66 103.02 105.85 105.30 107.63 91.81 10.21%
EPS 2.29 5.51 2.00 1.98 4.32 3.18 2.00 9.43%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.03 1.02 1.00 0.98 0.95 9.58%
Adjusted Per Share Value based on latest NOSH - 125,202
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 78.97 88.93 76.65 78.57 78.22 79.92 68.15 10.31%
EPS 1.70 4.09 1.49 1.47 3.21 2.36 1.48 9.67%
DPS 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
NAPS 0.8102 0.8026 0.7664 0.7571 0.7429 0.7277 0.7052 9.68%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.68 0.41 0.44 0.46 0.44 0.35 0.20 -
P/RPS 0.64 0.34 0.43 0.43 0.42 0.33 0.22 103.65%
P/EPS 29.69 7.44 22.00 23.23 10.19 11.01 10.00 106.43%
EY 3.37 13.44 4.55 4.30 9.82 9.09 10.00 -51.54%
DY 0.00 0.00 0.00 3.26 0.00 0.00 0.00 -
P/NAPS 0.62 0.38 0.43 0.45 0.44 0.36 0.21 105.66%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 31/05/10 23/02/10 25/11/09 28/08/09 27/05/09 -
Price 0.72 0.56 0.39 0.51 0.46 0.47 0.26 -
P/RPS 0.68 0.47 0.38 0.48 0.44 0.44 0.28 80.57%
P/EPS 31.44 10.16 19.50 25.76 10.65 14.78 13.00 80.07%
EY 3.18 9.84 5.13 3.88 9.39 6.77 7.69 -44.46%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.66 0.52 0.38 0.50 0.46 0.48 0.27 81.36%

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