[CHUAN] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 0.28%
YoY- 94.13%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 712,058 741,577 708,732 705,990 693,050 696,803 693,220 1.80%
PBT 4,709 23,779 24,194 25,388 25,280 8,700 11,582 -45.20%
Tax -2,231 -2,253 -2,221 -878 -901 -1,254 -1,532 28.56%
NP 2,478 21,526 21,973 24,510 24,379 7,446 10,050 -60.77%
-
NP to SH 1,896 20,810 21,367 23,898 23,832 6,779 9,245 -65.32%
-
Tax Rate 47.38% 9.47% 9.18% 3.46% 3.56% 14.41% 13.23% -
Total Cost 709,580 720,051 686,759 681,480 668,671 689,357 683,170 2.56%
-
Net Worth 244,768 240,144 243,767 246,872 245,740 165,106 165,894 29.69%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 244,768 240,144 243,767 246,872 245,740 165,106 165,894 29.69%
NOSH 166,509 164,482 166,964 169,090 167,170 166,774 167,570 -0.42%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.35% 2.90% 3.10% 3.47% 3.52% 1.07% 1.45% -
ROE 0.77% 8.67% 8.77% 9.68% 9.70% 4.11% 5.57% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 427.64 450.85 424.48 417.52 414.58 417.81 413.69 2.24%
EPS 1.14 12.65 12.80 14.13 14.26 4.06 5.52 -65.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.46 1.46 1.46 1.47 0.99 0.99 30.24%
Adjusted Per Share Value based on latest NOSH - 169,090
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 421.50 438.98 419.54 417.91 410.25 412.47 410.35 1.80%
EPS 1.12 12.32 12.65 14.15 14.11 4.01 5.47 -65.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4489 1.4215 1.443 1.4614 1.4547 0.9774 0.982 29.69%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.50 0.525 0.52 0.715 0.51 0.46 0.445 -
P/RPS 0.12 0.12 0.12 0.17 0.12 0.11 0.11 5.98%
P/EPS 43.91 4.15 4.06 5.06 3.58 11.32 8.07 210.31%
EY 2.28 24.10 24.61 19.77 27.95 8.84 12.40 -67.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.36 0.49 0.35 0.46 0.45 -17.08%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 27/02/15 21/11/14 29/08/14 28/05/14 26/02/14 -
Price 0.49 0.585 0.55 0.61 0.54 0.49 0.46 -
P/RPS 0.11 0.13 0.13 0.15 0.13 0.12 0.11 0.00%
P/EPS 43.03 4.62 4.30 4.32 3.79 12.05 8.34 199.48%
EY 2.32 21.63 23.27 23.17 26.40 8.30 11.99 -66.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.38 0.42 0.37 0.49 0.46 -19.91%

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