[CHUAN] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 200.99%
YoY- 179.88%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 181,405 164,752 147,579 149,035 139,105 133,201 149,993 13.47%
PBT 3,999 4,672 6,219 9,173 3,180 4,560 9,867 -45.14%
Tax -1,388 -1,043 -1,735 -1,823 -550 -1,379 -2,690 -35.59%
NP 2,611 3,629 4,484 7,350 2,630 3,181 7,177 -48.94%
-
NP to SH 2,249 3,356 4,149 7,025 2,334 2,871 6,907 -52.57%
-
Tax Rate 34.71% 22.32% 27.90% 19.87% 17.30% 30.24% 27.26% -
Total Cost 178,794 161,123 143,095 141,685 136,475 130,020 142,816 16.11%
-
Net Worth 150,149 148,599 148,895 145,517 138,372 136,654 135,382 7.12%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 5,839 - - - 5,835 - - -
Div Payout % 259.63% - - - 250.00% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 150,149 148,599 148,895 145,517 138,372 136,654 135,382 7.12%
NOSH 166,832 166,965 167,298 167,261 166,714 125,371 125,353 20.93%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.44% 2.20% 3.04% 4.93% 1.89% 2.39% 4.78% -
ROE 1.50% 2.26% 2.79% 4.83% 1.69% 2.10% 5.10% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 108.73 98.67 88.21 89.10 83.44 106.25 119.66 -6.16%
EPS 1.35 2.01 2.48 4.20 1.40 2.29 5.51 -60.74%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.90 0.89 0.89 0.87 0.83 1.09 1.08 -11.41%
Adjusted Per Share Value based on latest NOSH - 167,261
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 107.38 97.53 87.36 88.22 82.34 78.85 88.79 13.47%
EPS 1.33 1.99 2.46 4.16 1.38 1.70 4.09 -52.61%
DPS 3.46 0.00 0.00 0.00 3.45 0.00 0.00 -
NAPS 0.8888 0.8796 0.8814 0.8614 0.8191 0.8089 0.8014 7.12%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.45 0.42 0.55 0.50 0.65 0.68 0.41 -
P/RPS 0.41 0.43 0.62 0.56 0.78 0.64 0.34 13.25%
P/EPS 33.38 20.90 22.18 11.90 46.43 29.69 7.44 171.28%
EY 3.00 4.79 4.51 8.40 2.15 3.37 13.44 -63.10%
DY 7.78 0.00 0.00 0.00 5.38 0.00 0.00 -
P/NAPS 0.50 0.47 0.62 0.57 0.78 0.62 0.38 20.01%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 26/08/11 26/05/11 25/02/11 29/11/10 27/08/10 -
Price 0.46 0.43 0.48 0.515 0.56 0.72 0.56 -
P/RPS 0.42 0.44 0.54 0.58 0.67 0.68 0.47 -7.20%
P/EPS 34.12 21.39 19.35 12.26 40.00 31.44 10.16 123.76%
EY 2.93 4.67 5.17 8.16 2.50 3.18 9.84 -55.31%
DY 7.61 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.51 0.48 0.54 0.59 0.67 0.66 0.52 -1.28%

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