[CHUAN] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -11.77%
YoY- 67.06%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 514,554 516,482 564,393 637,195 694,190 696,240 688,703 -17.61%
PBT 20,901 17,972 18,535 29,212 32,731 34,477 29,458 -20.39%
Tax -5,925 -4,924 -5,700 -8,450 -9,254 -9,799 -8,045 -18.40%
NP 14,976 13,048 12,835 20,762 23,477 24,678 21,413 -21.15%
-
NP to SH 14,388 12,535 12,298 20,111 22,793 23,906 20,784 -21.69%
-
Tax Rate 28.35% 27.40% 30.75% 28.93% 28.27% 28.42% 27.31% -
Total Cost 499,578 503,434 551,558 616,433 670,713 671,562 667,290 -17.50%
-
Net Worth 125,202 125,300 122,746 118,939 115,561 116,553 112,820 7.16%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,878 1,863 1,863 1,863 1,863 - - -
Div Payout % 13.05% 14.87% 15.16% 9.27% 8.18% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 125,202 125,300 122,746 118,939 115,561 116,553 112,820 7.16%
NOSH 125,202 125,300 125,251 125,200 124,259 125,326 125,356 -0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.91% 2.53% 2.27% 3.26% 3.38% 3.54% 3.11% -
ROE 11.49% 10.00% 10.02% 16.91% 19.72% 20.51% 18.42% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 410.98 412.19 450.61 508.94 558.66 555.54 549.40 -17.55%
EPS 11.49 10.00 9.82 16.06 18.34 19.07 16.58 -21.63%
DPS 1.50 1.50 1.50 1.50 1.50 0.00 0.00 -
NAPS 1.00 1.00 0.98 0.95 0.93 0.93 0.90 7.25%
Adjusted Per Share Value based on latest NOSH - 125,200
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 305.07 306.21 334.61 377.78 411.57 412.78 408.31 -17.61%
EPS 8.53 7.43 7.29 11.92 13.51 14.17 12.32 -21.68%
DPS 1.11 1.11 1.11 1.11 1.11 0.00 0.00 -
NAPS 0.7423 0.7429 0.7277 0.7052 0.6851 0.691 0.6689 7.16%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.46 0.44 0.35 0.20 0.25 0.26 0.30 -
P/RPS 0.11 0.11 0.08 0.04 0.04 0.05 0.05 68.91%
P/EPS 4.00 4.40 3.56 1.25 1.36 1.36 1.81 69.41%
EY 24.98 22.74 28.05 80.32 73.37 73.37 55.27 -41.02%
DY 3.26 3.41 4.29 7.50 6.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.36 0.21 0.27 0.28 0.33 24.70%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 25/11/09 28/08/09 27/05/09 24/02/09 25/11/08 26/08/08 -
Price 0.51 0.46 0.47 0.26 0.18 0.18 0.32 -
P/RPS 0.12 0.11 0.10 0.05 0.03 0.03 0.06 58.53%
P/EPS 4.44 4.60 4.79 1.62 0.98 0.94 1.93 74.00%
EY 22.53 21.75 20.89 61.78 101.91 105.97 51.81 -42.51%
DY 2.94 3.26 3.19 5.77 8.33 0.00 0.00 -
P/NAPS 0.51 0.46 0.48 0.27 0.19 0.19 0.36 26.05%

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