[CHUAN] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 14.78%
YoY- -36.88%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 545,338 544,074 528,889 514,554 516,482 564,393 637,195 -9.84%
PBT 21,845 24,856 20,708 20,901 17,972 18,535 29,212 -17.59%
Tax -6,237 -6,781 -5,609 -5,925 -4,924 -5,700 -8,450 -18.31%
NP 15,608 18,075 15,099 14,976 13,048 12,835 20,762 -17.30%
-
NP to SH 14,776 17,318 14,394 14,388 12,535 12,298 20,111 -18.56%
-
Tax Rate 28.55% 27.28% 27.09% 28.35% 27.40% 30.75% 28.93% -
Total Cost 529,730 525,999 513,790 499,578 503,434 551,558 616,433 -9.60%
-
Net Worth 125,371 125,353 125,500 125,202 125,300 122,746 118,939 3.57%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,878 1,878 1,878 1,878 1,863 1,863 1,863 0.53%
Div Payout % 12.71% 10.84% 13.05% 13.05% 14.87% 15.16% 9.27% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 125,371 125,353 125,500 125,202 125,300 122,746 118,939 3.57%
NOSH 125,371 125,353 125,500 125,202 125,300 125,251 125,200 0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.86% 3.32% 2.85% 2.91% 2.53% 2.27% 3.26% -
ROE 11.79% 13.82% 11.47% 11.49% 10.00% 10.02% 16.91% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 434.98 434.03 421.43 410.98 412.19 450.61 508.94 -9.93%
EPS 11.79 13.82 11.47 11.49 10.00 9.82 16.06 -18.60%
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 1.00 0.98 0.95 3.47%
Adjusted Per Share Value based on latest NOSH - 125,202
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 322.81 322.07 313.08 304.59 305.73 334.09 377.19 -9.85%
EPS 8.75 10.25 8.52 8.52 7.42 7.28 11.90 -18.51%
DPS 1.11 1.11 1.11 1.11 1.10 1.10 1.10 0.60%
NAPS 0.7421 0.742 0.7429 0.7411 0.7417 0.7266 0.7041 3.56%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.68 0.41 0.44 0.46 0.44 0.35 0.20 -
P/RPS 0.16 0.09 0.10 0.11 0.11 0.08 0.04 151.77%
P/EPS 5.77 2.97 3.84 4.00 4.40 3.56 1.25 176.97%
EY 17.33 33.70 26.07 24.98 22.74 28.05 80.32 -63.99%
DY 2.21 3.66 3.41 3.26 3.41 4.29 7.50 -55.68%
P/NAPS 0.68 0.41 0.44 0.46 0.44 0.36 0.21 118.71%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 31/05/10 23/02/10 25/11/09 28/08/09 27/05/09 -
Price 0.72 0.56 0.39 0.51 0.46 0.47 0.26 -
P/RPS 0.17 0.13 0.09 0.12 0.11 0.10 0.05 125.94%
P/EPS 6.11 4.05 3.40 4.44 4.60 4.79 1.62 142.10%
EY 16.37 24.67 29.41 22.53 21.75 20.89 61.78 -58.71%
DY 2.08 2.68 3.85 2.94 3.26 3.19 5.77 -49.31%
P/NAPS 0.72 0.56 0.39 0.51 0.46 0.48 0.27 92.18%

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