[CHUAN] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -14.68%
YoY- 17.88%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 568,920 571,334 551,583 545,338 544,074 528,889 514,554 6.94%
PBT 23,132 26,780 21,293 21,845 24,856 20,708 20,901 7.01%
Tax -5,487 -6,442 -5,583 -6,237 -6,781 -5,609 -5,925 -5.00%
NP 17,645 20,338 15,710 15,608 18,075 15,099 14,976 11.58%
-
NP to SH 16,379 19,137 14,622 14,776 17,318 14,394 14,388 9.05%
-
Tax Rate 23.72% 24.06% 26.22% 28.55% 27.28% 27.09% 28.35% -
Total Cost 551,275 550,996 535,873 529,730 525,999 513,790 499,578 6.80%
-
Net Worth 148,895 145,517 138,372 125,371 125,353 125,500 125,202 12.28%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 5,835 5,835 5,835 1,878 1,878 1,878 1,878 113.36%
Div Payout % 35.62% 30.49% 39.91% 12.71% 10.84% 13.05% 13.05% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 148,895 145,517 138,372 125,371 125,353 125,500 125,202 12.28%
NOSH 167,298 167,261 166,714 125,371 125,353 125,500 125,202 21.38%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.10% 3.56% 2.85% 2.86% 3.32% 2.85% 2.91% -
ROE 11.00% 13.15% 10.57% 11.79% 13.82% 11.47% 11.49% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 340.06 341.58 330.86 434.98 434.03 421.43 410.98 -11.89%
EPS 9.79 11.44 8.77 11.79 13.82 11.47 11.49 -10.15%
DPS 3.49 3.49 3.50 1.50 1.50 1.50 1.50 75.85%
NAPS 0.89 0.87 0.83 1.00 1.00 1.00 1.00 -7.49%
Adjusted Per Share Value based on latest NOSH - 125,371
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 336.77 338.20 326.51 322.81 322.07 313.08 304.59 6.94%
EPS 9.70 11.33 8.66 8.75 10.25 8.52 8.52 9.05%
DPS 3.45 3.45 3.45 1.11 1.11 1.11 1.11 113.41%
NAPS 0.8814 0.8614 0.8191 0.7421 0.742 0.7429 0.7411 12.28%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.55 0.50 0.65 0.68 0.41 0.44 0.46 -
P/RPS 0.16 0.15 0.20 0.16 0.09 0.10 0.11 28.46%
P/EPS 5.62 4.37 7.41 5.77 2.97 3.84 4.00 25.52%
EY 17.80 22.88 13.49 17.33 33.70 26.07 24.98 -20.27%
DY 6.34 6.98 5.38 2.21 3.66 3.41 3.26 55.99%
P/NAPS 0.62 0.57 0.78 0.68 0.41 0.44 0.46 22.08%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 25/02/11 29/11/10 27/08/10 31/05/10 23/02/10 -
Price 0.48 0.515 0.56 0.72 0.56 0.39 0.51 -
P/RPS 0.14 0.15 0.17 0.17 0.13 0.09 0.12 10.85%
P/EPS 4.90 4.50 6.38 6.11 4.05 3.40 4.44 6.81%
EY 20.40 22.22 15.66 16.37 24.67 29.41 22.53 -6.42%
DY 7.27 6.77 6.25 2.08 2.68 3.85 2.94 83.16%
P/NAPS 0.54 0.59 0.67 0.72 0.56 0.39 0.51 3.89%

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