[CHUAN] QoQ TTM Result on 31-Dec-2011 [#4]

Stock

[CHUAN] CHUAN HUAT RESOURCES BHD

Announcement Date

28-Feb-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Dec-2011 [#4]

Profit Trend

QoQ- -0.5%

YoY- 14.75%

Quarter Report

CHUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	720,839	709,462	665,237	642,771	600,471	568,920	571,334	16.71%
YoY %	1.60%	6.65%	3.50%	7.04%	5.55%	-0.42%	-	-
Horiz. %	126.17%	124.18%	116.44%	112.50%	105.10%	99.58%	100.00%	-
PBT	16,441	16,293	16,992	24,063	23,244	23,132	26,780	-27.70%
YoY %	0.91%	-4.11%	-29.39%	3.52%	0.48%	-13.62%	-	-
Horiz. %	61.39%	60.84%	63.45%	89.85%	86.80%	86.38%	100.00%	-
Tax	-5,445	-4,871	-5,209	-5,989	-5,151	-5,487	-6,442	-10.57%
YoY %	-11.78%	6.49%	13.02%	-16.27%	6.12%	14.82%	-	-
Horiz. %	84.52%	75.61%	80.86%	92.97%	79.96%	85.18%	100.00%	-
NP	10,996	11,422	11,783	18,074	18,093	17,645	20,338	-33.55%
YoY %	-3.73%	-3.06%	-34.81%	-0.11%	2.54%	-13.24%	-	-
Horiz. %	54.07%	56.16%	57.94%	88.87%	88.96%	86.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,747	10,062	10,568	16,779	16,864	16,379	19,137	-36.14%
YoY %	-3.13%	-4.79%	-37.02%	-0.50%	2.96%	-14.41%	-	-
Horiz. %	50.93%	52.58%	55.22%	87.68%	88.12%	85.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.12%	29.90%	30.66%	24.89%	22.16%	23.72%	24.06%	-
YoY %	10.77%	-2.48%	23.18%	12.32%	-6.58%	-1.41%	-	-
Horiz. %	137.66%	124.27%	127.43%	103.45%	92.10%	98.59%	100.00%	-
Total Cost	709,843	698,040	653,454	624,697	582,378	551,275	550,996	18.34%
YoY %	1.69%	6.82%	4.60%	7.27%	5.64%	0.05%	-	-
Horiz. %	128.83%	126.69%	118.60%	113.38%	105.70%	100.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	153,720	155,412	151,171	150,149	148,599	148,895	145,517	3.71%
YoY %	-1.09%	2.81%	0.68%	1.04%	-0.20%	2.32%	-	-
Horiz. %	105.64%	106.80%	103.89%	103.18%	102.12%	102.32%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	10,016	10,016	5,839	5,839	5,835	5,835	5,835	43.22%
YoY %	0.00%	71.54%	0.00%	0.07%	0.00%	0.00%	-	-
Horiz. %	171.65%	171.65%	100.07%	100.07%	100.00%	100.00%	100.00%	-
Div Payout %	102.77%	99.55%	55.25%	34.80%	34.60%	35.62%	30.49%	-
YoY %	3.23%	80.18%	58.76%	0.58%	-2.86%	16.83%	-	-
Horiz. %	337.06%	326.50%	181.21%	114.14%	113.48%	116.83%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	153,720	155,412	151,171	150,149	148,599	148,895	145,517	3.71%
YoY %	-1.09%	2.81%	0.68%	1.04%	-0.20%	2.32%	-	-
Horiz. %	105.64%	106.80%	103.89%	103.18%	102.12%	102.32%	100.00%	-
NOSH	167,087	167,110	166,122	166,832	166,965	167,298	167,261	-0.06%
YoY %	-0.01%	0.59%	-0.43%	-0.08%	-0.20%	0.02%	-	-
Horiz. %	99.90%	99.91%	99.32%	99.74%	99.82%	100.02%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	1.53%	1.61%	1.77%	2.81%	3.01%	3.10%	3.56%	-
YoY %	-4.97%	-9.04%	-37.01%	-6.64%	-2.90%	-12.92%	-	-
Horiz. %	42.98%	45.22%	49.72%	78.93%	84.55%	87.08%	100.00%	-
ROE	6.34%	6.47%	6.99%	11.17%	11.35%	11.00%	13.15%	-
YoY %	-2.01%	-7.44%	-37.42%	-1.59%	3.18%	-16.35%	-	-
Horiz. %	48.21%	49.20%	53.16%	84.94%	86.31%	83.65%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	431.41	424.55	400.45	385.28	359.64	340.06	341.58	16.79%
YoY %	1.62%	6.02%	3.94%	7.13%	5.76%	-0.44%	-	-
Horiz. %	126.30%	124.29%	117.23%	112.79%	105.29%	99.56%	100.00%	-
EPS	5.83	6.02	6.36	10.06	10.10	9.79	11.44	-36.12%
YoY %	-3.16%	-5.35%	-36.78%	-0.40%	3.17%	-14.42%	-	-
Horiz. %	50.96%	52.62%	55.59%	87.94%	88.29%	85.58%	100.00%	-
DPS	6.00	6.00	3.50	3.50	3.50	3.49	3.49	43.36%
YoY %	0.00%	71.43%	0.00%	0.00%	0.29%	0.00%	-	-
Horiz. %	171.92%	171.92%	100.29%	100.29%	100.29%	100.00%	100.00%	-
NAPS	0.92	0.93	0.91	0.90	0.89	0.89	0.87	3.78%
YoY %	-1.08%	2.20%	1.11%	1.12%	0.00%	2.30%	-	-
Horiz. %	105.75%	106.90%	104.60%	103.45%	102.30%	102.30%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 166,832
RPS	426.70	419.97	393.79	380.49	355.45	336.77	338.20	16.71%
YoY %	1.60%	6.65%	3.50%	7.04%	5.55%	-0.42%	-	-
Horiz. %	126.17%	124.18%	116.44%	112.50%	105.10%	99.58%	100.00%	-
EPS	5.77	5.96	6.26	9.93	9.98	9.70	11.33	-36.14%
YoY %	-3.19%	-4.79%	-36.96%	-0.50%	2.89%	-14.39%	-	-
Horiz. %	50.93%	52.60%	55.25%	87.64%	88.08%	85.61%	100.00%	-
DPS	5.93	5.93	3.46	3.46	3.45	3.45	3.45	43.34%
YoY %	0.00%	71.39%	0.00%	0.29%	0.00%	0.00%	-	-
Horiz. %	171.88%	171.88%	100.29%	100.29%	100.00%	100.00%	100.00%	-
NAPS	0.91	0.92	0.8949	0.8888	0.8796	0.8814	0.8614	3.71%
YoY %	-1.09%	2.80%	0.69%	1.05%	-0.20%	2.32%	-	-
Horiz. %	105.64%	106.80%	103.89%	103.18%	102.11%	102.32%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	0.43	0.47	0.49	0.45	0.42	0.55	0.50	-
P/RPS	0.10	0.11	0.12	0.12	0.12	0.16	0.15	-23.62%
YoY %	-9.09%	-8.33%	0.00%	0.00%	-25.00%	6.67%	-	-
Horiz. %	66.67%	73.33%	80.00%	80.00%	80.00%	106.67%	100.00%	-
P/EPS	7.37	7.81	7.70	4.47	4.16	5.62	4.37	41.55%
YoY %	-5.63%	1.43%	72.26%	7.45%	-25.98%	28.60%	-	-
Horiz. %	168.65%	178.72%	176.20%	102.29%	95.19%	128.60%	100.00%	-
EY	13.57	12.81	12.98	22.35	24.05	17.80	22.88	-29.34%
YoY %	5.93%	-1.31%	-41.92%	-7.07%	35.11%	-22.20%	-	-
Horiz. %	59.31%	55.99%	56.73%	97.68%	105.11%	77.80%	100.00%	-
DY	13.95	12.77	7.14	7.78	8.33	6.34	6.98	58.46%
YoY %	9.24%	78.85%	-8.23%	-6.60%	31.39%	-9.17%	-	-
Horiz. %	199.86%	182.95%	102.29%	111.46%	119.34%	90.83%	100.00%	-
P/NAPS	0.47	0.51	0.54	0.50	0.47	0.62	0.57	-12.03%
YoY %	-7.84%	-5.56%	8.00%	6.38%	-24.19%	8.77%	-	-
Horiz. %	82.46%	89.47%	94.74%	87.72%	82.46%	108.77%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	27/11/12	28/08/12	25/05/12	28/02/12	29/11/11	26/08/11	26/05/11	-
Price	0.38	0.43	0.45	0.46	0.43	0.48	0.515	-
P/RPS	0.09	0.10	0.11	0.12	0.12	0.14	0.15	-28.79%
YoY %	-10.00%	-9.09%	-8.33%	0.00%	-14.29%	-6.67%	-	-
Horiz. %	60.00%	66.67%	73.33%	80.00%	80.00%	93.33%	100.00%	-
P/EPS	6.51	7.14	7.07	4.57	4.26	4.90	4.50	27.82%
YoY %	-8.82%	0.99%	54.70%	7.28%	-13.06%	8.89%	-	-
Horiz. %	144.67%	158.67%	157.11%	101.56%	94.67%	108.89%	100.00%	-
EY	15.35	14.00	14.14	21.86	23.49	20.40	22.22	-21.80%
YoY %	9.64%	-0.99%	-35.32%	-6.94%	15.15%	-8.19%	-	-
Horiz. %	69.08%	63.01%	63.64%	98.38%	105.72%	91.81%	100.00%	-
DY	15.79	13.95	7.78	7.61	8.14	7.27	6.77	75.60%
YoY %	13.19%	79.31%	2.23%	-6.51%	11.97%	7.39%	-	-
Horiz. %	233.23%	206.06%	114.92%	112.41%	120.24%	107.39%	100.00%	-
P/NAPS	0.41	0.46	0.49	0.51	0.48	0.54	0.59	-21.49%
YoY %	-10.87%	-6.12%	-3.92%	6.25%	-11.11%	-8.47%	-	-
Horiz. %	69.49%	77.97%	83.05%	86.44%	81.36%	91.53%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos