[CHUAN] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 1.25%
YoY- 0.24%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 139,105 133,201 149,993 129,284 132,523 131,937 134,808 2.10%
PBT 3,180 4,560 9,867 3,686 3,732 7,571 5,719 -32.30%
Tax -550 -1,379 -2,690 -964 -1,209 -1,923 -1,518 -49.08%
NP 2,630 3,181 7,177 2,722 2,523 5,648 4,201 -26.75%
-
NP to SH 2,334 2,871 6,907 2,510 2,479 5,413 3,983 -29.90%
-
Tax Rate 17.30% 30.24% 27.26% 26.15% 32.40% 25.40% 26.54% -
Total Cost 136,475 130,020 142,816 126,562 130,000 126,289 130,607 2.96%
-
Net Worth 138,372 136,654 135,382 129,264 127,706 125,300 122,746 8.29%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,835 - - - 1,878 - - -
Div Payout % 250.00% - - - 75.76% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 138,372 136,654 135,382 129,264 127,706 125,300 122,746 8.29%
NOSH 166,714 125,371 125,353 125,500 125,202 125,300 125,251 20.93%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.89% 2.39% 4.78% 2.11% 1.90% 4.28% 3.12% -
ROE 1.69% 2.10% 5.10% 1.94% 1.94% 4.32% 3.24% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 83.44 106.25 119.66 103.02 105.85 105.30 107.63 -15.57%
EPS 1.40 2.29 5.51 2.00 1.98 4.32 3.18 -42.04%
DPS 3.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.83 1.09 1.08 1.03 1.02 1.00 0.98 -10.45%
Adjusted Per Share Value based on latest NOSH - 125,500
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 82.47 78.97 88.93 76.65 78.57 78.22 79.92 2.11%
EPS 1.38 1.70 4.09 1.49 1.47 3.21 2.36 -30.00%
DPS 3.46 0.00 0.00 0.00 1.11 0.00 0.00 -
NAPS 0.8204 0.8102 0.8026 0.7664 0.7571 0.7429 0.7277 8.29%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.65 0.68 0.41 0.44 0.46 0.44 0.35 -
P/RPS 0.78 0.64 0.34 0.43 0.43 0.42 0.33 77.16%
P/EPS 46.43 29.69 7.44 22.00 23.23 10.19 11.01 160.33%
EY 2.15 3.37 13.44 4.55 4.30 9.82 9.09 -61.65%
DY 5.38 0.00 0.00 0.00 3.26 0.00 0.00 -
P/NAPS 0.78 0.62 0.38 0.43 0.45 0.44 0.36 67.20%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 27/08/10 31/05/10 23/02/10 25/11/09 28/08/09 -
Price 0.56 0.72 0.56 0.39 0.51 0.46 0.47 -
P/RPS 0.67 0.68 0.47 0.38 0.48 0.44 0.44 32.25%
P/EPS 40.00 31.44 10.16 19.50 25.76 10.65 14.78 93.85%
EY 2.50 3.18 9.84 5.13 3.88 9.39 6.77 -48.43%
DY 6.25 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.67 0.66 0.52 0.38 0.50 0.46 0.48 24.82%

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