[CHUAN] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock

[CHUAN] CHUAN HUAT RESOURCES BHD

Announcement Date

29-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 351.98%

YoY- 164.09%

Quarter Report

CHUAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	815,705	668,222	621,134	645,686	725,164	718,512	718,852	1.96%
YoY %	22.07%	7.58%	-3.80%	-10.96%	0.93%	-0.05%	-	-
Horiz. %	113.47%	92.96%	86.41%	89.82%	100.88%	99.95%	100.00%	-
PBT	-3,814	-1,204	13,130	16,594	8,354	47,324	19,928	-
YoY %	-216.78%	-109.17%	-20.88%	98.64%	-82.35%	137.47%	-	-
Horiz. %	-19.14%	-6.04%	65.89%	83.27%	41.92%	237.47%	100.00%	-
Tax	-2,016	-3,384	-5,250	-4,298	-3,410	-3,390	-4,652	-12.05%
YoY %	40.43%	35.54%	-22.15%	-26.04%	-0.59%	27.13%	-	-
Horiz. %	43.34%	72.74%	112.85%	92.39%	73.30%	72.87%	100.00%	-
NP	-5,830	-4,588	7,880	12,296	4,944	43,934	15,276	-
YoY %	-27.07%	-158.22%	-35.91%	148.71%	-88.75%	187.60%	-	-
Horiz. %	-38.16%	-30.03%	51.58%	80.49%	32.36%	287.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-5,349	-5,022	6,874	11,842	4,484	43,426	14,252	-
YoY %	-6.51%	-173.06%	-41.95%	164.09%	-89.67%	204.70%	-	-
Horiz. %	-37.53%	-35.24%	48.23%	83.09%	31.46%	304.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	39.98%	25.90%	40.82%	7.16%	23.34%	-
YoY %	-	-	54.36%	-36.55%	470.11%	-69.32%	-	-
Horiz. %	-	-	171.29%	110.97%	174.89%	30.68%	100.00%	-
Total Cost	821,536	672,810	613,254	633,390	720,220	674,578	703,576	2.41%
YoY %	22.11%	9.71%	-3.18%	-12.06%	6.77%	-4.12%	-	-
Horiz. %	116.77%	95.63%	87.16%	90.02%	102.37%	95.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	305,292	269,871	271,558	259,751	245,950	245,712	165,604	9.85%
YoY %	13.13%	-0.62%	4.55%	5.61%	0.10%	48.37%	-	-
Horiz. %	184.35%	162.96%	163.98%	156.85%	148.52%	148.37%	100.00%	-

	31/12/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	305,292	269,871	271,558	259,751	245,950	245,712	165,604	9.85%
YoY %	13.13%	-0.62%	4.55%	5.61%	0.10%	48.37%	-	-
Horiz. %	184.35%	162.96%	163.98%	156.85%	148.52%	148.37%	100.00%	-
NOSH	168,669	168,669	168,669	168,669	167,313	167,151	167,276	0.12%
YoY %	0.00%	0.00%	0.00%	0.81%	0.10%	-0.07%	-	-
Horiz. %	100.83%	100.83%	100.83%	100.83%	100.02%	99.93%	100.00%	-

	31/12/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-0.71%	-0.69%	1.27%	1.90%	0.68%	6.11%	2.13%	-
YoY %	-2.90%	-154.33%	-33.16%	179.41%	-88.87%	186.85%	-	-
Horiz. %	-33.33%	-32.39%	59.62%	89.20%	31.92%	286.85%	100.00%	-
ROE	-1.75%	-1.86%	2.53%	4.56%	1.82%	17.67%	8.61%	-
YoY %	5.91%	-173.52%	-44.52%	150.55%	-89.70%	105.23%	-	-
Horiz. %	-20.33%	-21.60%	29.38%	52.96%	21.14%	205.23%	100.00%	-

	31/12/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	483.61	396.17	368.25	382.81	433.42	429.86	429.74	1.83%
YoY %	22.07%	7.58%	-3.80%	-11.68%	0.83%	0.03%	-	-
Horiz. %	112.54%	92.19%	85.69%	89.08%	100.86%	100.03%	100.00%	-
EPS	-3.17	-2.98	4.08	7.02	2.68	25.98	8.52	-
YoY %	-6.38%	-173.04%	-41.88%	161.94%	-89.68%	204.93%	-	-
Horiz. %	-37.21%	-34.98%	47.89%	82.39%	31.46%	304.93%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.81	1.60	1.61	1.54	1.47	1.47	0.99	9.71%
YoY %	13.12%	-0.62%	4.55%	4.76%	0.00%	48.48%	-	-
Horiz. %	182.83%	161.62%	162.63%	155.56%	148.48%	148.48%	100.00%	-

	31/12/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 168,669
RPS	483.61	396.17	368.25	382.81	429.93	425.99	426.19	1.96%
YoY %	22.07%	7.58%	-3.80%	-10.96%	0.92%	-0.05%	-	-
Horiz. %	113.47%	92.96%	86.41%	89.82%	100.88%	99.95%	100.00%	-
EPS	-3.17	-2.98	4.08	7.02	2.66	25.75	8.45	-
YoY %	-6.38%	-173.04%	-41.88%	163.91%	-89.67%	204.73%	-	-
Horiz. %	-37.51%	-35.27%	48.28%	83.08%	31.48%	304.73%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.81	1.60	1.61	1.54	1.4582	1.4568	0.9818	9.85%
YoY %	13.12%	-0.62%	4.55%	5.61%	0.10%	48.38%	-	-
Horiz. %	184.36%	162.97%	163.98%	156.85%	148.52%	148.38%	100.00%	-

	31/12/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.345	0.375	0.65	0.41	0.50	0.51	0.485	-
P/RPS	0.07	0.09	0.18	0.11	0.12	0.12	0.11	-6.71%
YoY %	-22.22%	-50.00%	63.64%	-8.33%	0.00%	9.09%	-	-
Horiz. %	63.64%	81.82%	163.64%	100.00%	109.09%	109.09%	100.00%	-
P/EPS	-10.88	-12.59	15.95	5.84	18.66	1.96	5.69	-
YoY %	13.58%	-178.93%	173.12%	-68.70%	852.04%	-65.55%	-	-
Horiz. %	-191.21%	-221.27%	280.32%	102.64%	327.94%	34.45%	100.00%	-
EY	-9.19	-7.94	6.27	17.12	5.36	50.94	17.57	-
YoY %	-15.74%	-226.63%	-63.38%	219.40%	-89.48%	189.93%	-	-
Horiz. %	-52.31%	-45.19%	35.69%	97.44%	30.51%	289.93%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.19	0.23	0.40	0.27	0.34	0.35	0.49	-13.54%
YoY %	-17.39%	-42.50%	48.15%	-20.59%	-2.86%	-28.57%	-	-
Horiz. %	38.78%	46.94%	81.63%	55.10%	69.39%	71.43%	100.00%	-

	31/12/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	27/02/20	29/08/18	29/08/17	29/08/16	27/08/15	29/08/14	30/08/13	-
Price	0.36	0.42	0.56	0.44	0.49	0.54	0.46	-
P/RPS	0.07	0.11	0.15	0.11	0.11	0.13	0.11	-6.71%
YoY %	-36.36%	-26.67%	36.36%	0.00%	-15.38%	18.18%	-	-
Horiz. %	63.64%	100.00%	136.36%	100.00%	100.00%	118.18%	100.00%	-
P/EPS	-11.35	-14.11	13.74	6.27	18.28	2.08	5.40	-
YoY %	19.56%	-202.69%	119.14%	-65.70%	778.85%	-61.48%	-	-
Horiz. %	-210.19%	-261.30%	254.44%	116.11%	338.52%	38.52%	100.00%	-
EY	-8.81	-7.09	7.28	15.96	5.47	48.11	18.52	-
YoY %	-24.26%	-197.39%	-54.39%	191.77%	-88.63%	159.77%	-	-
Horiz. %	-47.57%	-38.28%	39.31%	86.18%	29.54%	259.77%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.20	0.26	0.35	0.29	0.33	0.37	0.46	-12.01%
YoY %	-23.08%	-25.71%	20.69%	-12.12%	-10.81%	-19.57%	-	-
Horiz. %	43.48%	56.52%	76.09%	63.04%	71.74%	80.43%	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