[CHUAN] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -9.65%
YoY- 733.23%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 774,421 689,306 666,230 642,024 685,250 702,538 685,512 1.89%
PBT -6,894 1,721 12,109 14,433 4,152 8,348 14,844 -
Tax -1,200 -4,217 -4,842 -3,449 -2,677 22,053 -3,722 -15.97%
NP -8,094 -2,496 7,266 10,984 1,474 30,401 11,121 -
-
NP to SH -7,367 -2,810 6,353 10,698 1,284 29,694 10,157 -
-
Tax Rate - 245.03% 39.99% 23.90% 64.47% -264.17% 25.07% -
Total Cost 782,516 691,802 658,964 631,040 683,776 672,137 674,390 2.31%
-
Net Worth 301,919 268,185 269,872 261,285 252,372 244,111 163,720 9.86%
Dividend
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 301,919 268,185 269,872 261,285 252,372 244,111 163,720 9.86%
NOSH 168,669 168,669 168,669 168,571 166,034 167,199 167,061 0.14%
Ratio Analysis
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -1.05% -0.36% 1.09% 1.71% 0.22% 4.33% 1.62% -
ROE -2.44% -1.05% 2.35% 4.09% 0.51% 12.16% 6.20% -
Per Share
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 459.13 408.67 394.99 380.86 412.72 420.18 410.34 1.74%
EPS -4.37 -1.71 3.77 6.35 0.77 17.76 6.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.59 1.60 1.55 1.52 1.46 0.98 9.70%
Adjusted Per Share Value based on latest NOSH - 168,240
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 458.42 408.04 394.38 380.05 405.64 415.87 405.79 1.89%
EPS -4.36 -1.66 3.76 6.33 0.76 17.58 6.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7872 1.5875 1.5975 1.5467 1.4939 1.445 0.9691 9.86%
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.215 0.375 0.525 0.50 0.47 0.715 0.46 -
P/RPS 0.05 0.09 0.13 0.13 0.11 0.17 0.11 -11.41%
P/EPS -4.92 -22.50 13.94 7.88 60.78 4.03 7.57 -
EY -20.32 -4.44 7.17 12.69 1.65 24.84 13.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.24 0.33 0.32 0.31 0.49 0.47 -18.93%
Price Multiplier on Announcement Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 03/07/20 28/11/18 29/11/17 30/11/16 27/11/15 21/11/14 29/11/13 -
Price 0.27 0.335 0.50 0.50 0.48 0.61 0.47 -
P/RPS 0.06 0.08 0.13 0.13 0.12 0.15 0.11 -8.89%
P/EPS -6.18 -20.10 13.27 7.88 62.07 3.43 7.73 -
EY -16.18 -4.97 7.53 12.69 1.61 29.11 12.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.21 0.31 0.32 0.32 0.42 0.48 -16.37%

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