[CHUAN] QoQ TTM Result on 31-Mar-2011 [#1]

Stock

[CHUAN] CHUAN HUAT RESOURCES BHD

Announcement Date

26-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- 30.88%

YoY- 32.95%

Quarter Report

CHUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	642,771	600,471	568,920	571,334	551,583	545,338	544,074	11.72%
YoY %	7.04%	5.55%	-0.42%	3.58%	1.15%	0.23%	-	-
Horiz. %	118.14%	110.37%	104.57%	105.01%	101.38%	100.23%	100.00%	-
PBT	24,063	23,244	23,132	26,780	21,293	21,845	24,856	-2.13%
YoY %	3.52%	0.48%	-13.62%	25.77%	-2.53%	-12.11%	-	-
Horiz. %	96.81%	93.51%	93.06%	107.74%	85.67%	87.89%	100.00%	-
Tax	-5,989	-5,151	-5,487	-6,442	-5,583	-6,237	-6,781	-7.92%
YoY %	-16.27%	6.12%	14.82%	-15.39%	10.49%	8.02%	-	-
Horiz. %	88.32%	75.96%	80.92%	95.00%	82.33%	91.98%	100.00%	-
NP	18,074	18,093	17,645	20,338	15,710	15,608	18,075	-0.00%
YoY %	-0.11%	2.54%	-13.24%	29.46%	0.65%	-13.65%	-	-
Horiz. %	99.99%	100.10%	97.62%	112.52%	86.92%	86.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,779	16,864	16,379	19,137	14,622	14,776	17,318	-2.08%
YoY %	-0.50%	2.96%	-14.41%	30.88%	-1.04%	-14.68%	-	-
Horiz. %	96.89%	97.38%	94.58%	110.50%	84.43%	85.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.89%	22.16%	23.72%	24.06%	26.22%	28.55%	27.28%	-
YoY %	12.32%	-6.58%	-1.41%	-8.24%	-8.16%	4.66%	-	-
Horiz. %	91.24%	81.23%	86.95%	88.20%	96.11%	104.66%	100.00%	-
Total Cost	624,697	582,378	551,275	550,996	535,873	529,730	525,999	12.11%
YoY %	7.27%	5.64%	0.05%	2.82%	1.16%	0.71%	-	-
Horiz. %	118.76%	110.72%	104.81%	104.75%	101.88%	100.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	150,149	148,599	148,895	145,517	138,372	125,371	125,353	12.74%
YoY %	1.04%	-0.20%	2.32%	5.16%	10.37%	0.01%	-	-
Horiz. %	119.78%	118.54%	118.78%	116.09%	110.39%	100.01%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	5,839	5,835	5,835	5,835	5,835	1,878	1,878	112.58%
YoY %	0.07%	0.00%	0.00%	0.00%	210.70%	0.00%	-	-
Horiz. %	310.92%	310.70%	310.70%	310.70%	310.70%	100.00%	100.00%	-
Div Payout %	34.80%	34.60%	35.62%	30.49%	39.91%	12.71%	10.84%	-
YoY %	0.58%	-2.86%	16.83%	-23.60%	214.00%	17.25%	-	-
Horiz. %	321.03%	319.19%	328.60%	281.27%	368.17%	117.25%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	150,149	148,599	148,895	145,517	138,372	125,371	125,353	12.74%
YoY %	1.04%	-0.20%	2.32%	5.16%	10.37%	0.01%	-	-
Horiz. %	119.78%	118.54%	118.78%	116.09%	110.39%	100.01%	100.00%	-
NOSH	166,832	166,965	167,298	167,261	166,714	125,371	125,353	20.93%
YoY %	-0.08%	-0.20%	0.02%	0.33%	32.98%	0.01%	-	-
Horiz. %	133.09%	133.20%	133.46%	133.43%	133.00%	100.01%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	2.81%	3.01%	3.10%	3.56%	2.85%	2.86%	3.32%	-
YoY %	-6.64%	-2.90%	-12.92%	24.91%	-0.35%	-13.86%	-	-
Horiz. %	84.64%	90.66%	93.37%	107.23%	85.84%	86.14%	100.00%	-
ROE	11.17%	11.35%	11.00%	13.15%	10.57%	11.79%	13.82%	-
YoY %	-1.59%	3.18%	-16.35%	24.41%	-10.35%	-14.69%	-	-
Horiz. %	80.82%	82.13%	79.59%	95.15%	76.48%	85.31%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	385.28	359.64	340.06	341.58	330.86	434.98	434.03	-7.61%
YoY %	7.13%	5.76%	-0.44%	3.24%	-23.94%	0.22%	-	-
Horiz. %	88.77%	82.86%	78.35%	78.70%	76.23%	100.22%	100.00%	-
EPS	10.06	10.10	9.79	11.44	8.77	11.79	13.82	-19.03%
YoY %	-0.40%	3.17%	-14.42%	30.44%	-25.61%	-14.69%	-	-
Horiz. %	72.79%	73.08%	70.84%	82.78%	63.46%	85.31%	100.00%	-
DPS	3.50	3.50	3.49	3.49	3.50	1.50	1.50	75.64%
YoY %	0.00%	0.29%	0.00%	-0.29%	133.33%	0.00%	-	-
Horiz. %	233.33%	233.33%	232.67%	232.67%	233.33%	100.00%	100.00%	-
NAPS	0.90	0.89	0.89	0.87	0.83	1.00	1.00	-6.76%
YoY %	1.12%	0.00%	2.30%	4.82%	-17.00%	0.00%	-	-
Horiz. %	90.00%	89.00%	89.00%	87.00%	83.00%	100.00%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 167,261
RPS	380.49	355.45	336.77	338.20	326.51	322.81	322.07	11.71%
YoY %	7.04%	5.55%	-0.42%	3.58%	1.15%	0.23%	-	-
Horiz. %	118.14%	110.36%	104.56%	105.01%	101.38%	100.23%	100.00%	-
EPS	9.93	9.98	9.70	11.33	8.66	8.75	10.25	-2.08%
YoY %	-0.50%	2.89%	-14.39%	30.83%	-1.03%	-14.63%	-	-
Horiz. %	96.88%	97.37%	94.63%	110.54%	84.49%	85.37%	100.00%	-
DPS	3.46	3.45	3.45	3.45	3.45	1.11	1.11	112.94%
YoY %	0.29%	0.00%	0.00%	0.00%	210.81%	0.00%	-	-
Horiz. %	311.71%	310.81%	310.81%	310.81%	310.81%	100.00%	100.00%	-
NAPS	0.8888	0.8796	0.8814	0.8614	0.8191	0.7421	0.742	12.75%
YoY %	1.05%	-0.20%	2.32%	5.16%	10.38%	0.01%	-	-
Horiz. %	119.78%	118.54%	118.79%	116.09%	110.39%	100.01%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	0.45	0.42	0.55	0.50	0.65	0.68	0.41	-
P/RPS	0.12	0.12	0.16	0.15	0.20	0.16	0.09	21.07%
YoY %	0.00%	-25.00%	6.67%	-25.00%	25.00%	77.78%	-	-
Horiz. %	133.33%	133.33%	177.78%	166.67%	222.22%	177.78%	100.00%	-
P/EPS	4.47	4.16	5.62	4.37	7.41	5.77	2.97	31.23%
YoY %	7.45%	-25.98%	28.60%	-41.03%	28.42%	94.28%	-	-
Horiz. %	150.51%	140.07%	189.23%	147.14%	249.49%	194.28%	100.00%	-
EY	22.35	24.05	17.80	22.88	13.49	17.33	33.70	-23.89%
YoY %	-7.07%	35.11%	-22.20%	69.61%	-22.16%	-48.58%	-	-
Horiz. %	66.32%	71.36%	52.82%	67.89%	40.03%	51.42%	100.00%	-
DY	7.78	8.33	6.34	6.98	5.38	2.21	3.66	65.09%
YoY %	-6.60%	31.39%	-9.17%	29.74%	143.44%	-39.62%	-	-
Horiz. %	212.57%	227.60%	173.22%	190.71%	146.99%	60.38%	100.00%	-
P/NAPS	0.50	0.47	0.62	0.57	0.78	0.68	0.41	14.10%
YoY %	6.38%	-24.19%	8.77%	-26.92%	14.71%	65.85%	-	-
Horiz. %	121.95%	114.63%	151.22%	139.02%	190.24%	165.85%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	28/02/12	29/11/11	26/08/11	26/05/11	25/02/11	29/11/10	27/08/10	-
Price	0.46	0.43	0.48	0.515	0.56	0.72	0.56	-
P/RPS	0.12	0.12	0.14	0.15	0.17	0.17	0.13	-5.18%
YoY %	0.00%	-14.29%	-6.67%	-11.76%	0.00%	30.77%	-	-
Horiz. %	92.31%	92.31%	107.69%	115.38%	130.77%	130.77%	100.00%	-
P/EPS	4.57	4.26	4.90	4.50	6.38	6.11	4.05	8.36%
YoY %	7.28%	-13.06%	8.89%	-29.47%	4.42%	50.86%	-	-
Horiz. %	112.84%	105.19%	120.99%	111.11%	157.53%	150.86%	100.00%	-
EY	21.86	23.49	20.40	22.22	15.66	16.37	24.67	-7.72%
YoY %	-6.94%	15.15%	-8.19%	41.89%	-4.34%	-33.64%	-	-
Horiz. %	88.61%	95.22%	82.69%	90.07%	63.48%	66.36%	100.00%	-
DY	7.61	8.14	7.27	6.77	6.25	2.08	2.68	100.14%
YoY %	-6.51%	11.97%	7.39%	8.32%	200.48%	-22.39%	-	-
Horiz. %	283.96%	303.73%	271.27%	252.61%	233.21%	77.61%	100.00%	-
P/NAPS	0.51	0.48	0.54	0.59	0.67	0.72	0.56	-6.02%
YoY %	6.25%	-11.11%	-8.47%	-11.94%	-6.94%	28.57%	-	-
Horiz. %	91.07%	85.71%	96.43%	105.36%	119.64%	128.57%	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