[CHUAN] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 264.43%
YoY- -61.79%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 167,648 178,417 180,839 179,086 154,708 182,170 177,256 -3.64%
PBT 1,277 21,631 2,031 452 1,169 5,051 4,913 -59.23%
Tax -443 -814 -881 1,260 -466 -1,167 -1,159 -47.30%
NP 834 20,817 1,150 1,712 703 3,884 3,754 -63.28%
-
NP to SH 558 20,679 1,034 1,793 492 3,626 3,500 -70.56%
-
Tax Rate 34.69% 3.76% 43.38% -278.76% 39.86% 23.10% 23.59% -
Total Cost 166,814 157,600 179,689 177,374 154,005 178,286 173,502 -2.58%
-
Net Worth 246,872 245,740 165,106 165,894 166,262 165,425 162,440 32.15%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 246,872 245,740 165,106 165,894 166,262 165,425 162,440 32.15%
NOSH 169,090 167,170 166,774 167,570 169,655 167,096 167,464 0.64%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.50% 11.67% 0.64% 0.96% 0.45% 2.13% 2.12% -
ROE 0.23% 8.41% 0.63% 1.08% 0.30% 2.19% 2.15% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 99.15 106.73 108.43 106.87 91.19 109.02 105.85 -4.26%
EPS 0.33 12.37 0.62 1.07 0.29 2.17 2.09 -70.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.47 0.99 0.99 0.98 0.99 0.97 31.30%
Adjusted Per Share Value based on latest NOSH - 167,570
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 99.24 105.61 107.05 106.01 91.58 107.84 104.93 -3.64%
EPS 0.33 12.24 0.61 1.06 0.29 2.15 2.07 -70.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4614 1.4547 0.9774 0.982 0.9842 0.9792 0.9616 32.15%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.715 0.51 0.46 0.445 0.46 0.485 0.415 -
P/RPS 0.72 0.48 0.42 0.42 0.50 0.44 0.39 50.43%
P/EPS 216.67 4.12 74.19 41.59 158.62 22.35 19.86 391.18%
EY 0.46 24.25 1.35 2.40 0.63 4.47 5.04 -79.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.35 0.46 0.45 0.47 0.49 0.43 9.08%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 29/08/14 28/05/14 26/02/14 29/11/13 30/08/13 28/05/13 -
Price 0.61 0.54 0.49 0.46 0.47 0.46 0.465 -
P/RPS 0.62 0.51 0.45 0.43 0.52 0.42 0.44 25.66%
P/EPS 184.85 4.37 79.03 42.99 162.07 21.20 22.25 309.66%
EY 0.54 22.91 1.27 2.33 0.62 4.72 4.49 -75.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.49 0.46 0.48 0.46 0.48 -8.50%

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