[CHUAN] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -17.15%
YoY- 26.3%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 693,050 696,803 693,220 683,017 704,438 714,072 708,317 -1.44%
PBT 25,280 8,700 11,582 14,976 18,627 19,096 16,285 34.17%
Tax -901 -1,254 -1,532 -1,725 -2,876 -3,106 -2,990 -55.15%
NP 24,379 7,446 10,050 13,251 15,751 15,990 13,295 49.98%
-
NP to SH 23,832 6,779 9,245 12,310 14,859 14,876 12,190 56.54%
-
Tax Rate 3.56% 14.41% 13.23% 11.52% 15.44% 16.27% 18.36% -
Total Cost 668,671 689,357 683,170 669,766 688,687 698,082 695,022 -2.55%
-
Net Worth 245,740 165,106 165,894 166,262 165,425 162,440 158,868 33.85%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - 4,177 4,177 -
Div Payout % - - - - - 28.08% 34.27% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 245,740 165,106 165,894 166,262 165,425 162,440 158,868 33.85%
NOSH 167,170 166,774 167,570 169,655 167,096 167,464 167,229 -0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.52% 1.07% 1.45% 1.94% 2.24% 2.24% 1.88% -
ROE 9.70% 4.11% 5.57% 7.40% 8.98% 9.16% 7.67% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 414.58 417.81 413.69 402.59 421.57 426.40 423.56 -1.42%
EPS 14.26 4.06 5.52 7.26 8.89 8.88 7.29 56.60%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 1.47 0.99 0.99 0.98 0.99 0.97 0.95 33.88%
Adjusted Per Share Value based on latest NOSH - 169,655
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 410.89 413.12 410.99 404.94 417.64 423.35 419.94 -1.44%
EPS 14.13 4.02 5.48 7.30 8.81 8.82 7.23 56.50%
DPS 0.00 0.00 0.00 0.00 0.00 2.48 2.48 -
NAPS 1.4569 0.9789 0.9835 0.9857 0.9808 0.9631 0.9419 33.85%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.51 0.46 0.445 0.46 0.485 0.415 0.40 -
P/RPS 0.12 0.11 0.11 0.11 0.12 0.10 0.09 21.20%
P/EPS 3.58 11.32 8.07 6.34 5.45 4.67 5.49 -24.86%
EY 27.95 8.84 12.40 15.77 18.33 21.41 18.22 33.11%
DY 0.00 0.00 0.00 0.00 0.00 6.02 6.25 -
P/NAPS 0.35 0.46 0.45 0.47 0.49 0.43 0.42 -11.47%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 28/05/14 26/02/14 29/11/13 30/08/13 28/05/13 26/02/13 -
Price 0.54 0.49 0.46 0.47 0.46 0.465 0.52 -
P/RPS 0.13 0.12 0.11 0.12 0.11 0.11 0.12 5.49%
P/EPS 3.79 12.05 8.34 6.48 5.17 5.23 7.13 -34.45%
EY 26.40 8.30 11.99 15.44 19.33 19.10 14.02 52.66%
DY 0.00 0.00 0.00 0.00 0.00 5.38 4.81 -
P/NAPS 0.37 0.49 0.46 0.48 0.46 0.48 0.55 -23.27%

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