[CHUAN] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1.93%
YoY- -47.57%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 544,074 528,889 514,554 516,482 564,393 637,195 694,190 -15.03%
PBT 24,856 20,708 20,901 17,972 18,535 29,212 32,731 -16.80%
Tax -6,781 -5,609 -5,925 -4,924 -5,700 -8,450 -9,254 -18.76%
NP 18,075 15,099 14,976 13,048 12,835 20,762 23,477 -16.03%
-
NP to SH 17,318 14,394 14,388 12,535 12,298 20,111 22,793 -16.77%
-
Tax Rate 27.28% 27.09% 28.35% 27.40% 30.75% 28.93% 28.27% -
Total Cost 525,999 513,790 499,578 503,434 551,558 616,433 670,713 -14.99%
-
Net Worth 125,353 125,500 125,202 125,300 122,746 118,939 115,561 5.58%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,878 1,878 1,878 1,863 1,863 1,863 1,863 0.53%
Div Payout % 10.84% 13.05% 13.05% 14.87% 15.16% 9.27% 8.18% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 125,353 125,500 125,202 125,300 122,746 118,939 115,561 5.58%
NOSH 125,353 125,500 125,202 125,300 125,251 125,200 124,259 0.58%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.32% 2.85% 2.91% 2.53% 2.27% 3.26% 3.38% -
ROE 13.82% 11.47% 11.49% 10.00% 10.02% 16.91% 19.72% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 434.03 421.43 410.98 412.19 450.61 508.94 558.66 -15.52%
EPS 13.82 11.47 11.49 10.00 9.82 16.06 18.34 -17.23%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 1.00 1.00 1.00 1.00 0.98 0.95 0.93 4.97%
Adjusted Per Share Value based on latest NOSH - 125,300
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 322.57 313.56 305.07 306.21 334.61 377.78 411.57 -15.03%
EPS 10.27 8.53 8.53 7.43 7.29 11.92 13.51 -16.74%
DPS 1.11 1.11 1.11 1.11 1.11 1.11 1.11 0.00%
NAPS 0.7432 0.7441 0.7423 0.7429 0.7277 0.7052 0.6851 5.59%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.41 0.44 0.46 0.44 0.35 0.20 0.25 -
P/RPS 0.09 0.10 0.11 0.11 0.08 0.04 0.04 71.96%
P/EPS 2.97 3.84 4.00 4.40 3.56 1.25 1.36 68.56%
EY 33.70 26.07 24.98 22.74 28.05 80.32 73.37 -40.55%
DY 3.66 3.41 3.26 3.41 4.29 7.50 6.00 -28.13%
P/NAPS 0.41 0.44 0.46 0.44 0.36 0.21 0.27 32.21%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 31/05/10 23/02/10 25/11/09 28/08/09 27/05/09 24/02/09 -
Price 0.56 0.39 0.51 0.46 0.47 0.26 0.18 -
P/RPS 0.13 0.09 0.12 0.11 0.10 0.05 0.03 166.51%
P/EPS 4.05 3.40 4.44 4.60 4.79 1.62 0.98 158.19%
EY 24.67 29.41 22.53 21.75 20.89 61.78 101.91 -61.25%
DY 2.68 3.85 2.94 3.26 3.19 5.77 8.33 -53.14%
P/NAPS 0.56 0.39 0.51 0.46 0.48 0.27 0.19 105.97%

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