[CHUAN] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -28.73%
YoY- 1.6%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 642,024 685,250 702,538 685,512 719,245 615,154 549,970 2.61%
PBT 14,433 4,152 8,348 14,844 16,589 26,752 24,150 -8.21%
Tax -3,449 -2,677 22,053 -3,722 -5,409 -6,134 -6,710 -10.48%
NP 10,984 1,474 30,401 11,121 11,180 20,617 17,440 -7.40%
-
NP to SH 10,698 1,284 29,694 10,157 9,997 19,373 16,384 -6.85%
-
Tax Rate 23.90% 64.47% -264.17% 25.07% 32.61% 22.93% 27.78% -
Total Cost 631,040 683,776 672,137 674,390 708,065 594,537 532,530 2.86%
-
Net Worth 261,285 252,372 244,111 163,720 153,633 148,811 136,672 11.39%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 261,285 252,372 244,111 163,720 153,633 148,811 136,672 11.39%
NOSH 168,571 166,034 167,199 167,061 166,993 167,203 125,387 5.05%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.71% 0.22% 4.33% 1.62% 1.55% 3.35% 3.17% -
ROE 4.09% 0.51% 12.16% 6.20% 6.51% 13.02% 11.99% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 380.86 412.72 420.18 410.34 430.70 367.91 438.62 -2.32%
EPS 6.35 0.77 17.76 6.08 5.99 11.59 13.07 -11.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.52 1.46 0.98 0.92 0.89 1.09 6.03%
Adjusted Per Share Value based on latest NOSH - 169,655
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 380.05 405.64 415.87 405.79 425.76 364.14 325.56 2.61%
EPS 6.33 0.76 17.58 6.01 5.92 11.47 9.70 -6.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5467 1.4939 1.445 0.9691 0.9094 0.8809 0.809 11.39%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.50 0.47 0.715 0.46 0.43 0.42 0.68 -
P/RPS 0.13 0.11 0.17 0.11 0.10 0.11 0.16 -3.39%
P/EPS 7.88 60.78 4.03 7.57 7.18 3.62 5.20 7.16%
EY 12.69 1.65 24.84 13.22 13.92 27.59 19.22 -6.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.49 0.47 0.47 0.47 0.62 -10.42%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 27/11/15 21/11/14 29/11/13 27/11/12 29/11/11 29/11/10 -
Price 0.50 0.48 0.61 0.47 0.38 0.43 0.72 -
P/RPS 0.13 0.12 0.15 0.11 0.09 0.12 0.16 -3.39%
P/EPS 7.88 62.07 3.43 7.73 6.35 3.71 5.51 6.13%
EY 12.69 1.61 29.11 12.94 15.75 26.95 18.15 -5.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.42 0.48 0.41 0.48 0.66 -11.35%

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