[CHUAN] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -3.13%
YoY- -42.2%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 704,438 714,072 708,317 720,839 709,462 665,237 642,771 6.30%
PBT 18,627 19,096 16,285 16,441 16,293 16,992 24,063 -15.70%
Tax -2,876 -3,106 -2,990 -5,445 -4,871 -5,209 -5,989 -38.70%
NP 15,751 15,990 13,295 10,996 11,422 11,783 18,074 -8.77%
-
NP to SH 14,859 14,876 12,190 9,747 10,062 10,568 16,779 -7.78%
-
Tax Rate 15.44% 16.27% 18.36% 33.12% 29.90% 30.66% 24.89% -
Total Cost 688,687 698,082 695,022 709,843 698,040 653,454 624,697 6.72%
-
Net Worth 165,425 162,440 158,868 153,720 155,412 151,171 150,149 6.67%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 4,177 4,177 10,016 10,016 5,839 5,839 -
Div Payout % - 28.08% 34.27% 102.77% 99.55% 55.25% 34.80% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 165,425 162,440 158,868 153,720 155,412 151,171 150,149 6.67%
NOSH 167,096 167,464 167,229 167,087 167,110 166,122 166,832 0.10%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.24% 2.24% 1.88% 1.53% 1.61% 1.77% 2.81% -
ROE 8.98% 9.16% 7.67% 6.34% 6.47% 6.99% 11.17% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 421.57 426.40 423.56 431.41 424.55 400.45 385.28 6.19%
EPS 8.89 8.88 7.29 5.83 6.02 6.36 10.06 -7.91%
DPS 0.00 2.50 2.50 6.00 6.00 3.50 3.50 -
NAPS 0.99 0.97 0.95 0.92 0.93 0.91 0.90 6.56%
Adjusted Per Share Value based on latest NOSH - 167,087
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 417.64 423.35 419.94 427.37 420.62 394.40 381.08 6.30%
EPS 8.81 8.82 7.23 5.78 5.97 6.27 9.95 -7.79%
DPS 0.00 2.48 2.48 5.94 5.94 3.46 3.46 -
NAPS 0.9808 0.9631 0.9419 0.9114 0.9214 0.8963 0.8902 6.68%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.485 0.415 0.40 0.43 0.47 0.49 0.45 -
P/RPS 0.12 0.10 0.09 0.10 0.11 0.12 0.12 0.00%
P/EPS 5.45 4.67 5.49 7.37 7.81 7.70 4.47 14.14%
EY 18.33 21.41 18.22 13.57 12.81 12.98 22.35 -12.39%
DY 0.00 6.02 6.25 13.95 12.77 7.14 7.78 -
P/NAPS 0.49 0.43 0.42 0.47 0.51 0.54 0.50 -1.33%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 26/02/13 27/11/12 28/08/12 25/05/12 28/02/12 -
Price 0.46 0.465 0.52 0.38 0.43 0.45 0.46 -
P/RPS 0.11 0.11 0.12 0.09 0.10 0.11 0.12 -5.64%
P/EPS 5.17 5.23 7.13 6.51 7.14 7.07 4.57 8.57%
EY 19.33 19.10 14.02 15.35 14.00 14.14 21.86 -7.87%
DY 0.00 5.38 4.81 15.79 13.95 7.78 7.61 -
P/NAPS 0.46 0.48 0.55 0.41 0.46 0.49 0.51 -6.65%

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