[CHUAN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 22.3%
YoY- -46.29%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 719,245 615,154 549,970 508,925 745,869 618,834 532,313 5.13%
PBT 16,589 26,752 24,150 22,892 42,570 13,488 5,936 18.66%
Tax -5,409 -6,134 -6,710 -6,294 -12,068 -4,028 -2,794 11.62%
NP 11,180 20,617 17,440 16,597 30,502 9,460 3,141 23.54%
-
NP to SH 9,997 19,373 16,384 15,866 29,544 8,862 3,518 18.99%
-
Tax Rate 32.61% 22.93% 27.78% 27.49% 28.35% 29.86% 47.07% -
Total Cost 708,065 594,537 532,530 492,328 715,366 609,374 529,172 4.96%
-
Net Worth 153,633 148,811 136,672 125,395 116,621 95,315 89,609 9.39%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 5,016 - -
Div Payout % - - - - - 56.60% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 153,633 148,811 136,672 125,395 116,621 95,315 89,609 9.39%
NOSH 166,993 167,203 125,387 125,395 125,398 125,415 44,804 24.49%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.55% 3.35% 3.17% 3.26% 4.09% 1.53% 0.59% -
ROE 6.51% 13.02% 11.99% 12.65% 25.33% 9.30% 3.93% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 430.70 367.91 438.62 405.86 594.80 493.43 1,188.07 -15.54%
EPS 5.99 11.59 13.07 12.65 23.56 7.07 7.85 -4.40%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.92 0.89 1.09 1.00 0.93 0.76 2.00 -12.12%
Adjusted Per Share Value based on latest NOSH - 125,300
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 425.76 364.14 325.56 301.26 441.52 366.32 315.10 5.13%
EPS 5.92 11.47 9.70 9.39 17.49 5.25 2.08 19.02%
DPS 0.00 0.00 0.00 0.00 0.00 2.97 0.00 -
NAPS 0.9094 0.8809 0.809 0.7423 0.6903 0.5642 0.5304 9.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.43 0.42 0.68 0.44 0.26 0.39 0.44 -
P/RPS 0.10 0.11 0.16 0.11 0.04 0.08 0.04 16.48%
P/EPS 7.18 3.62 5.20 3.48 1.10 5.52 5.60 4.22%
EY 13.92 27.59 19.22 28.76 90.62 18.12 17.85 -4.05%
DY 0.00 0.00 0.00 0.00 0.00 10.26 0.00 -
P/NAPS 0.47 0.47 0.62 0.44 0.28 0.51 0.22 13.47%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 29/11/10 25/11/09 25/11/08 27/11/07 28/11/06 -
Price 0.38 0.43 0.72 0.46 0.18 0.32 0.46 -
P/RPS 0.09 0.12 0.16 0.11 0.03 0.06 0.04 14.45%
P/EPS 6.35 3.71 5.51 3.64 0.76 4.53 5.86 1.34%
EY 15.75 26.95 18.15 27.51 130.89 22.08 17.07 -1.33%
DY 0.00 0.00 0.00 0.00 0.00 12.50 0.00 -
P/NAPS 0.41 0.48 0.66 0.46 0.19 0.42 0.23 10.10%

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