[CHUAN] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 0.04%
YoY- -28.43%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 551,583 545,338 544,074 528,889 514,554 516,482 564,393 -1.51%
PBT 21,293 21,845 24,856 20,708 20,901 17,972 18,535 9.66%
Tax -5,583 -6,237 -6,781 -5,609 -5,925 -4,924 -5,700 -1.36%
NP 15,710 15,608 18,075 15,099 14,976 13,048 12,835 14.38%
-
NP to SH 14,622 14,776 17,318 14,394 14,388 12,535 12,298 12.19%
-
Tax Rate 26.22% 28.55% 27.28% 27.09% 28.35% 27.40% 30.75% -
Total Cost 535,873 529,730 525,999 513,790 499,578 503,434 551,558 -1.89%
-
Net Worth 138,372 125,371 125,353 125,500 125,202 125,300 122,746 8.29%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,835 1,878 1,878 1,878 1,878 1,863 1,863 113.62%
Div Payout % 39.91% 12.71% 10.84% 13.05% 13.05% 14.87% 15.16% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 138,372 125,371 125,353 125,500 125,202 125,300 122,746 8.29%
NOSH 166,714 125,371 125,353 125,500 125,202 125,300 125,251 20.93%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.85% 2.86% 3.32% 2.85% 2.91% 2.53% 2.27% -
ROE 10.57% 11.79% 13.82% 11.47% 11.49% 10.00% 10.02% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 330.86 434.98 434.03 421.43 410.98 412.19 450.61 -18.56%
EPS 8.77 11.79 13.82 11.47 11.49 10.00 9.82 -7.24%
DPS 3.50 1.50 1.50 1.50 1.50 1.50 1.50 75.64%
NAPS 0.83 1.00 1.00 1.00 1.00 1.00 0.98 -10.45%
Adjusted Per Share Value based on latest NOSH - 125,500
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 327.02 323.32 322.57 313.56 305.07 306.21 334.61 -1.51%
EPS 8.67 8.76 10.27 8.53 8.53 7.43 7.29 12.21%
DPS 3.46 1.11 1.11 1.11 1.11 1.11 1.11 112.94%
NAPS 0.8204 0.7433 0.7432 0.7441 0.7423 0.7429 0.7277 8.29%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.65 0.68 0.41 0.44 0.46 0.44 0.35 -
P/RPS 0.20 0.16 0.09 0.10 0.11 0.11 0.08 83.89%
P/EPS 7.41 5.77 2.97 3.84 4.00 4.40 3.56 62.80%
EY 13.49 17.33 33.70 26.07 24.98 22.74 28.05 -38.53%
DY 5.38 2.21 3.66 3.41 3.26 3.41 4.29 16.24%
P/NAPS 0.78 0.68 0.41 0.44 0.46 0.44 0.36 67.20%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 27/08/10 31/05/10 23/02/10 25/11/09 28/08/09 -
Price 0.56 0.72 0.56 0.39 0.51 0.46 0.47 -
P/RPS 0.17 0.17 0.13 0.09 0.12 0.11 0.10 42.30%
P/EPS 6.38 6.11 4.05 3.40 4.44 4.60 4.79 20.99%
EY 15.66 16.37 24.67 29.41 22.53 21.75 20.89 -17.43%
DY 6.25 2.08 2.68 3.85 2.94 3.26 3.19 56.38%
P/NAPS 0.67 0.72 0.56 0.39 0.51 0.46 0.48 24.82%

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