[CHUAN] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -24.9%
YoY- -24.16%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 705,990 693,050 696,803 693,220 683,017 704,438 714,072 -0.75%
PBT 25,388 25,280 8,700 11,582 14,976 18,627 19,096 20.88%
Tax -878 -901 -1,254 -1,532 -1,725 -2,876 -3,106 -56.89%
NP 24,510 24,379 7,446 10,050 13,251 15,751 15,990 32.90%
-
NP to SH 23,898 23,832 6,779 9,245 12,310 14,859 14,876 37.12%
-
Tax Rate 3.46% 3.56% 14.41% 13.23% 11.52% 15.44% 16.27% -
Total Cost 681,480 668,671 689,357 683,170 669,766 688,687 698,082 -1.59%
-
Net Worth 246,872 245,740 165,106 165,894 166,262 165,425 162,440 32.15%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - 4,177 -
Div Payout % - - - - - - 28.08% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 246,872 245,740 165,106 165,894 166,262 165,425 162,440 32.15%
NOSH 169,090 167,170 166,774 167,570 169,655 167,096 167,464 0.64%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.47% 3.52% 1.07% 1.45% 1.94% 2.24% 2.24% -
ROE 9.68% 9.70% 4.11% 5.57% 7.40% 8.98% 9.16% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 417.52 414.58 417.81 413.69 402.59 421.57 426.40 -1.39%
EPS 14.13 14.26 4.06 5.52 7.26 8.89 8.88 36.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.46 1.47 0.99 0.99 0.98 0.99 0.97 31.30%
Adjusted Per Share Value based on latest NOSH - 167,570
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 417.91 410.25 412.47 410.35 404.31 416.99 422.70 -0.75%
EPS 14.15 14.11 4.01 5.47 7.29 8.80 8.81 37.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.47 -
NAPS 1.4614 1.4547 0.9774 0.982 0.9842 0.9792 0.9616 32.15%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.715 0.51 0.46 0.445 0.46 0.485 0.415 -
P/RPS 0.17 0.12 0.11 0.11 0.11 0.12 0.10 42.39%
P/EPS 5.06 3.58 11.32 8.07 6.34 5.45 4.67 5.48%
EY 19.77 27.95 8.84 12.40 15.77 18.33 21.41 -5.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.02 -
P/NAPS 0.49 0.35 0.46 0.45 0.47 0.49 0.43 9.08%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 29/08/14 28/05/14 26/02/14 29/11/13 30/08/13 28/05/13 -
Price 0.61 0.54 0.49 0.46 0.47 0.46 0.465 -
P/RPS 0.15 0.13 0.12 0.11 0.12 0.11 0.11 22.94%
P/EPS 4.32 3.79 12.05 8.34 6.48 5.17 5.23 -11.95%
EY 23.17 26.40 8.30 11.99 15.44 19.33 19.10 13.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.38 -
P/NAPS 0.42 0.37 0.49 0.46 0.48 0.46 0.48 -8.50%

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