[CHUAN] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1.8%
YoY- 59.88%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 645,686 725,164 718,512 718,852 726,610 593,228 558,554 2.44%
PBT 16,594 8,354 47,324 19,928 15,244 30,784 27,106 -7.84%
Tax -4,298 -3,410 -3,390 -4,652 -4,880 -7,116 -7,308 -8.45%
NP 12,296 4,944 43,934 15,276 10,364 23,668 19,798 -7.62%
-
NP to SH 11,842 4,484 43,426 14,252 8,914 22,348 18,834 -7.43%
-
Tax Rate 25.90% 40.82% 7.16% 23.34% 32.01% 23.12% 26.96% -
Total Cost 633,390 720,220 674,578 703,576 716,246 569,560 538,756 2.73%
-
Net Worth 259,751 245,950 245,712 165,604 155,243 148,875 135,424 11.45%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 259,751 245,950 245,712 165,604 155,243 148,875 135,424 11.45%
NOSH 168,669 167,313 167,151 167,276 166,928 167,275 125,392 5.06%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.90% 0.68% 6.11% 2.13% 1.43% 3.99% 3.54% -
ROE 4.56% 1.82% 17.67% 8.61% 5.74% 15.01% 13.91% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 382.81 433.42 429.86 429.74 435.28 354.64 445.44 -2.49%
EPS 7.02 2.68 25.98 8.52 5.34 13.36 15.02 -11.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.47 1.47 0.99 0.93 0.89 1.08 6.08%
Adjusted Per Share Value based on latest NOSH - 167,096
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 382.22 429.26 425.32 425.53 430.12 351.16 330.64 2.44%
EPS 7.01 2.65 25.71 8.44 5.28 13.23 11.15 -7.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5376 1.4559 1.4545 0.9803 0.919 0.8813 0.8016 11.45%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.41 0.50 0.51 0.485 0.47 0.55 0.41 -
P/RPS 0.11 0.12 0.12 0.11 0.11 0.16 0.09 3.39%
P/EPS 5.84 18.66 1.96 5.69 8.80 4.12 2.73 13.49%
EY 17.12 5.36 50.94 17.57 11.36 24.29 36.63 -11.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.35 0.49 0.51 0.62 0.38 -5.53%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 29/08/14 30/08/13 28/08/12 26/08/11 27/08/10 -
Price 0.44 0.49 0.54 0.46 0.43 0.48 0.56 -
P/RPS 0.11 0.11 0.13 0.11 0.10 0.14 0.13 -2.74%
P/EPS 6.27 18.28 2.08 5.40 8.05 3.59 3.73 9.03%
EY 15.96 5.47 48.11 18.52 12.42 27.83 26.82 -8.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.37 0.46 0.46 0.54 0.52 -9.26%

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