[CHUAN] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -37.02%
YoY- -44.78%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 708,317 720,839 709,462 665,237 642,771 600,471 568,920 15.65%
PBT 16,285 16,441 16,293 16,992 24,063 23,244 23,132 -20.77%
Tax -2,990 -5,445 -4,871 -5,209 -5,989 -5,151 -5,487 -33.16%
NP 13,295 10,996 11,422 11,783 18,074 18,093 17,645 -17.12%
-
NP to SH 12,190 9,747 10,062 10,568 16,779 16,864 16,379 -17.80%
-
Tax Rate 18.36% 33.12% 29.90% 30.66% 24.89% 22.16% 23.72% -
Total Cost 695,022 709,843 698,040 653,454 624,697 582,378 551,275 16.62%
-
Net Worth 158,868 153,720 155,412 151,171 150,149 148,599 148,895 4.39%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,177 10,016 10,016 5,839 5,839 5,835 5,835 -19.89%
Div Payout % 34.27% 102.77% 99.55% 55.25% 34.80% 34.60% 35.62% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 158,868 153,720 155,412 151,171 150,149 148,599 148,895 4.39%
NOSH 167,229 167,087 167,110 166,122 166,832 166,965 167,298 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.88% 1.53% 1.61% 1.77% 2.81% 3.01% 3.10% -
ROE 7.67% 6.34% 6.47% 6.99% 11.17% 11.35% 11.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 423.56 431.41 424.55 400.45 385.28 359.64 340.06 15.68%
EPS 7.29 5.83 6.02 6.36 10.06 10.10 9.79 -17.77%
DPS 2.50 6.00 6.00 3.50 3.50 3.50 3.49 -19.86%
NAPS 0.95 0.92 0.93 0.91 0.90 0.89 0.89 4.42%
Adjusted Per Share Value based on latest NOSH - 166,122
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 419.29 426.70 419.97 393.79 380.49 355.45 336.77 15.65%
EPS 7.22 5.77 5.96 6.26 9.93 9.98 9.70 -17.79%
DPS 2.47 5.93 5.93 3.46 3.46 3.45 3.45 -19.88%
NAPS 0.9404 0.91 0.92 0.8949 0.8888 0.8796 0.8814 4.39%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.40 0.43 0.47 0.49 0.45 0.42 0.55 -
P/RPS 0.09 0.10 0.11 0.12 0.12 0.12 0.16 -31.73%
P/EPS 5.49 7.37 7.81 7.70 4.47 4.16 5.62 -1.54%
EY 18.22 13.57 12.81 12.98 22.35 24.05 17.80 1.55%
DY 6.25 13.95 12.77 7.14 7.78 8.33 6.34 -0.94%
P/NAPS 0.42 0.47 0.51 0.54 0.50 0.47 0.62 -22.77%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 28/08/12 25/05/12 28/02/12 29/11/11 26/08/11 -
Price 0.52 0.38 0.43 0.45 0.46 0.43 0.48 -
P/RPS 0.12 0.09 0.10 0.11 0.12 0.12 0.14 -9.72%
P/EPS 7.13 6.51 7.14 7.07 4.57 4.26 4.90 28.26%
EY 14.02 15.35 14.00 14.14 21.86 23.49 20.40 -22.03%
DY 4.81 15.79 13.95 7.78 7.61 8.14 7.27 -23.97%
P/NAPS 0.55 0.41 0.46 0.49 0.51 0.48 0.54 1.22%

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