[CHUAN] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 14.78%
YoY- 379.8%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 681,985 608,993 586,497 594,204 571,801 634,071 563,039 13.61%
PBT 7,714 10,220 13,971 22,273 18,565 16,464 3,899 57.53%
Tax -2,656 -3,129 -2,812 -3,676 -2,461 -1,801 -1,852 27.14%
NP 5,058 7,091 11,159 18,597 16,104 14,663 2,047 82.67%
-
NP to SH 5,158 7,283 11,613 18,565 16,174 14,894 2,340 69.29%
-
Tax Rate 34.43% 30.62% 20.13% 16.50% 13.26% 10.94% 47.50% -
Total Cost 676,927 601,902 575,338 575,607 555,697 619,408 560,992 13.32%
-
Net Worth 318,786 310,352 312,039 313,725 310,352 308,665 301,919 3.68%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 3,052 6,122 6,122 6,122 3,069 - -
Div Payout % - 41.92% 52.72% 32.98% 37.86% 20.61% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 318,786 310,352 312,039 313,725 310,352 308,665 301,919 3.68%
NOSH 168,669 168,669 168,669 168,669 168,669 168,669 168,669 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.74% 1.16% 1.90% 3.13% 2.82% 2.31% 0.36% -
ROE 1.62% 2.35% 3.72% 5.92% 5.21% 4.83% 0.78% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 404.33 361.06 347.72 352.29 339.01 375.92 333.81 13.61%
EPS 3.06 4.32 6.89 11.01 9.59 8.83 1.39 69.14%
DPS 0.00 1.81 3.63 3.63 3.63 1.82 0.00 -
NAPS 1.89 1.84 1.85 1.86 1.84 1.83 1.79 3.68%
Adjusted Per Share Value based on latest NOSH - 168,669
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 403.70 360.49 347.18 351.74 338.48 375.34 333.29 13.61%
EPS 3.05 4.31 6.87 10.99 9.57 8.82 1.39 68.77%
DPS 0.00 1.81 3.62 3.62 3.62 1.82 0.00 -
NAPS 1.8871 1.8371 1.8471 1.8571 1.8371 1.8272 1.7872 3.68%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.42 0.465 0.485 0.48 0.56 0.50 0.44 -
P/RPS 0.10 0.13 0.14 0.14 0.17 0.13 0.13 -16.03%
P/EPS 13.73 10.77 7.04 4.36 5.84 5.66 31.72 -42.74%
EY 7.28 9.29 14.20 22.93 17.12 17.66 3.15 74.71%
DY 0.00 3.89 7.48 7.56 6.48 3.64 0.00 -
P/NAPS 0.22 0.25 0.26 0.26 0.30 0.27 0.25 -8.16%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 25/08/22 25/05/22 23/02/22 24/11/21 28/09/21 25/05/21 -
Price 0.455 0.415 0.505 0.52 0.53 0.57 0.515 -
P/RPS 0.11 0.11 0.15 0.15 0.16 0.15 0.15 -18.66%
P/EPS 14.88 9.61 7.33 4.72 5.53 6.46 37.12 -45.60%
EY 6.72 10.40 13.63 21.17 18.09 15.49 2.69 84.00%
DY 0.00 4.36 7.19 6.98 6.85 3.19 0.00 -
P/NAPS 0.24 0.23 0.27 0.28 0.29 0.31 0.29 -11.84%

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