[CHUAN] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -26.67%
YoY- -54.43%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 708,732 705,990 693,050 696,803 693,220 683,017 704,438 0.40%
PBT 24,194 25,388 25,280 8,700 11,582 14,976 18,627 18.98%
Tax -2,221 -878 -901 -1,254 -1,532 -1,725 -2,876 -15.78%
NP 21,973 24,510 24,379 7,446 10,050 13,251 15,751 24.77%
-
NP to SH 21,367 23,898 23,832 6,779 9,245 12,310 14,859 27.31%
-
Tax Rate 9.18% 3.46% 3.56% 14.41% 13.23% 11.52% 15.44% -
Total Cost 686,759 681,480 668,671 689,357 683,170 669,766 688,687 -0.18%
-
Net Worth 243,767 246,872 245,740 165,106 165,894 166,262 165,425 29.40%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 243,767 246,872 245,740 165,106 165,894 166,262 165,425 29.40%
NOSH 166,964 169,090 167,170 166,774 167,570 169,655 167,096 -0.05%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.10% 3.47% 3.52% 1.07% 1.45% 1.94% 2.24% -
ROE 8.77% 9.68% 9.70% 4.11% 5.57% 7.40% 8.98% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 424.48 417.52 414.58 417.81 413.69 402.59 421.57 0.45%
EPS 12.80 14.13 14.26 4.06 5.52 7.26 8.89 27.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.46 1.47 0.99 0.99 0.98 0.99 29.47%
Adjusted Per Share Value based on latest NOSH - 166,774
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 419.54 417.91 410.25 412.47 410.35 404.31 416.99 0.40%
EPS 12.65 14.15 14.11 4.01 5.47 7.29 8.80 27.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.443 1.4614 1.4547 0.9774 0.982 0.9842 0.9792 29.40%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.52 0.715 0.51 0.46 0.445 0.46 0.485 -
P/RPS 0.12 0.17 0.12 0.11 0.11 0.11 0.12 0.00%
P/EPS 4.06 5.06 3.58 11.32 8.07 6.34 5.45 -17.77%
EY 24.61 19.77 27.95 8.84 12.40 15.77 18.33 21.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.49 0.35 0.46 0.45 0.47 0.49 -18.53%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 29/08/14 28/05/14 26/02/14 29/11/13 30/08/13 -
Price 0.55 0.61 0.54 0.49 0.46 0.47 0.46 -
P/RPS 0.13 0.15 0.13 0.12 0.11 0.12 0.11 11.74%
P/EPS 4.30 4.32 3.79 12.05 8.34 6.48 5.17 -11.52%
EY 23.27 23.17 26.40 8.30 11.99 15.44 19.33 13.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.37 0.49 0.46 0.48 0.46 -11.92%

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