[CHUAN] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 22.03%
YoY- 40.76%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 693,220 683,017 704,438 714,072 708,317 720,839 709,462 -1.52%
PBT 11,582 14,976 18,627 19,096 16,285 16,441 16,293 -20.30%
Tax -1,532 -1,725 -2,876 -3,106 -2,990 -5,445 -4,871 -53.65%
NP 10,050 13,251 15,751 15,990 13,295 10,996 11,422 -8.15%
-
NP to SH 9,245 12,310 14,859 14,876 12,190 9,747 10,062 -5.47%
-
Tax Rate 13.23% 11.52% 15.44% 16.27% 18.36% 33.12% 29.90% -
Total Cost 683,170 669,766 688,687 698,082 695,022 709,843 698,040 -1.42%
-
Net Worth 165,894 166,262 165,425 162,440 158,868 153,720 155,412 4.43%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 4,177 4,177 10,016 10,016 -
Div Payout % - - - 28.08% 34.27% 102.77% 99.55% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 165,894 166,262 165,425 162,440 158,868 153,720 155,412 4.43%
NOSH 167,570 169,655 167,096 167,464 167,229 167,087 167,110 0.18%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.45% 1.94% 2.24% 2.24% 1.88% 1.53% 1.61% -
ROE 5.57% 7.40% 8.98% 9.16% 7.67% 6.34% 6.47% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 413.69 402.59 421.57 426.40 423.56 431.41 424.55 -1.70%
EPS 5.52 7.26 8.89 8.88 7.29 5.83 6.02 -5.60%
DPS 0.00 0.00 0.00 2.50 2.50 6.00 6.00 -
NAPS 0.99 0.98 0.99 0.97 0.95 0.92 0.93 4.24%
Adjusted Per Share Value based on latest NOSH - 167,464
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 410.35 404.31 416.99 422.70 419.29 426.70 419.97 -1.52%
EPS 5.47 7.29 8.80 8.81 7.22 5.77 5.96 -5.54%
DPS 0.00 0.00 0.00 2.47 2.47 5.93 5.93 -
NAPS 0.982 0.9842 0.9792 0.9616 0.9404 0.91 0.92 4.43%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.445 0.46 0.485 0.415 0.40 0.43 0.47 -
P/RPS 0.11 0.11 0.12 0.10 0.09 0.10 0.11 0.00%
P/EPS 8.07 6.34 5.45 4.67 5.49 7.37 7.81 2.20%
EY 12.40 15.77 18.33 21.41 18.22 13.57 12.81 -2.13%
DY 0.00 0.00 0.00 6.02 6.25 13.95 12.77 -
P/NAPS 0.45 0.47 0.49 0.43 0.42 0.47 0.51 -7.98%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 30/08/13 28/05/13 26/02/13 27/11/12 28/08/12 -
Price 0.46 0.47 0.46 0.465 0.52 0.38 0.43 -
P/RPS 0.11 0.12 0.11 0.11 0.12 0.09 0.10 6.54%
P/EPS 8.34 6.48 5.17 5.23 7.13 6.51 7.14 10.88%
EY 11.99 15.44 19.33 19.10 14.02 15.35 14.00 -9.79%
DY 0.00 0.00 0.00 5.38 4.81 15.79 13.95 -
P/NAPS 0.46 0.48 0.46 0.48 0.55 0.41 0.46 0.00%

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
Post a Comment